Home › 436 Franklin, Fitchburg MA 01420 › Analyze

Property Analyzer

436 Franklin, Fitchburg MA 01420 — $665,000 · 4 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: $5,600 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$67,200/yr
Net operating income (NOI)$30,856/yr
Cap rate4.6%
GRM9.9
Loan amount$498,750
Mortgage (P&I)$3,318/mo
Annual cash flow$-8,962
Cash-on-cash return-5.4%
DSCR0.77

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

← Back to listing