Home › 80-82 Laurel St, Fitchburg MA 01420 › Analyze

Property Analyzer

80-82 Laurel St, Fitchburg MA 01420 — $549,000 · 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)$22,338/yr
Cap rate4.1%
GRM10.9
Loan amount$411,750
Mortgage (P&I)$2,739/mo
Annual cash flow$-10,535
Cash-on-cash return-7.7%
DSCR0.68

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

← Back to listing