Home › 191 High St, Fitchburg MA 01420 › Analyze

Property Analyzer

191 High St, Fitchburg MA 01420 — $384,900 · 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)$14,589/yr
Cap rate3.8%
GRM11.5
Loan amount$288,675
Mortgage (P&I)$1,921/mo
Annual cash flow$-8,458
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing