Home › 15-17 Johnson St, Fitchburg MA 01420 › Analyze

Property Analyzer

15-17 Johnson St, Fitchburg MA 01420 — $775,000 · 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)$18,722/yr
Cap rate2.4%
GRM15.4
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$-27,683
Cash-on-cash return-14.3%
DSCR0.40

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

← Back to listing