Home › 19 Francis St, Fitchburg MA 01420 › Analyze

Property Analyzer

19 Francis St, Fitchburg MA 01420 — $489,000 · 3 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: $4,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$50,400/yr
Net operating income (NOI)$23,298/yr
Cap rate4.8%
GRM9.7
Loan amount$366,750
Mortgage (P&I)$2,440/mo
Annual cash flow$-5,982
Cash-on-cash return-4.9%
DSCR0.80

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

← Back to listing