Home › 24 Lawrence St, Fitchburg MA 01420 › Analyze

Property Analyzer

24 Lawrence St, Fitchburg MA 01420 — $365,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $2,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$33,600/yr
Net operating income (NOI)$14,908/yr
Cap rate4.1%
GRM10.9
Loan amount$273,750
Mortgage (P&I)$1,821/mo
Annual cash flow$-6,947
Cash-on-cash return-7.6%
DSCR0.68

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing