Home › 20 Cross St., Fitchburg MA 01420 › Analyze

Property Analyzer

20 Cross St., Fitchburg MA 01420 — $419,000 · 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)$14,044/yr
Cap rate3.4%
GRM12.5
Loan amount$314,250
Mortgage (P&I)$2,091/mo
Annual cash flow$-11,045
Cash-on-cash return-10.5%
DSCR0.56

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

← Back to listing