Home › 48-50 Overland St, Fitchburg MA 01420 › Analyze

Property Analyzer

48-50 Overland St, Fitchburg MA 01420 — $575,000 · 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)$11,548/yr
Cap rate2.0%
GRM17.1
Loan amount$431,250
Mortgage (P&I)$2,869/mo
Annual cash flow$-22,881
Cash-on-cash return-15.9%
DSCR0.34

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

← Back to listing