Home › 26-28 Eureka, Fitchburg MA 01420 › Analyze

Property Analyzer

26-28 Eureka, Fitchburg MA 01420 — $599,900 · 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)$11,149/yr
Cap rate1.9%
GRM17.9
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Annual cash flow$-24,771
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing