Home › 156 Summer St, Fitchburg MA 01420 › Analyze

Property Analyzer

156 Summer St, Fitchburg MA 01420 — $678,675 · 3 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: $4,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$20,263/yr
Cap rate3.0%
GRM13.5
Loan amount$509,006
Mortgage (P&I)$3,386/mo
Annual cash flow$-20,374
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing