Home › 58-60 Ward St, Fitchburg MA 01420 › Analyze

Property Analyzer

58-60 Ward St, Fitchburg MA 01420 — $590,000 · 1 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: $1,400 (1 units)

Assumptions (edit anything)

Results

Gross scheduled income$16,800/yr
Net operating income (NOI)$934/yr
Cap rate0.2%
GRM35.1
Loan amount$442,500
Mortgage (P&I)$2,944/mo
Annual cash flow$-34,394
Cash-on-cash return-23.3%
DSCR0.03

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

← Back to listing