Home › 122 Laurel St, Fitchburg MA 01420 › Analyze

Property Analyzer

122 Laurel St, Fitchburg MA 01420 — $950,000 · 6 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: $8,400 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$100,800/yr
Net operating income (NOI)$47,044/yr
Cap rate5.0%
GRM9.4
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Annual cash flow$-9,839
Cash-on-cash return-4.1%
DSCR0.83

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

← Back to listing