Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
21 Winthrop Street, Fitchburg MA 21 Winthrop St 3 Lot Offre d’immeuble d’habitation à 625 581 € à un taux de capitalisation de 8,80 % Fitchburg, MA 01420
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Southside Fitchburg Location
- 3BR & 4BR apartments
- $64,000 NOI with the potential for $72,000
- $6,300 monthly revenue with potential for $7,000
- Renovated Kitchens and Bathrooms
- 8.8% cap rate with the potential for 10%
Résumé analytique
This Southside Fitchburg investment property offers a $6,300 monthly revenue with the
potential for $7,000. The property consists of a three-story, wood-frame building containing
one 4BR apartment and two 3BR apartments. The apartments are bright with renovated
kitchens and bathrooms, and a combination of hardwood and laminate flooring. The in-
place NOI is approximately $64,000 with the potential for $72,000, and the cap rate is 8.8%
with the potential to build to 10%. Located steps from the Laurel Hill Cemetery, and nearby
to Howarth Park, the Fitchburg Public Library, Fitchburg Riverfront Park, Fitchburg City Hall,
Fitchburg District Court, and other downtown municipal buildings and departments, the
property offers immediate access to Massachusetts Routes 12, 31 and 2A, and is 2 and 5 miles,
respectively, to major highways Mass Route 2, and I-190. The property is located nearby to
area hospitals - approximately 1.5 miles to HealthAlliance-Clinton Hospital Fitchburg
Campus - and area colleges and universities. The property is under 1 mile from Fitchburg
State University and approximately 1.5 miles to Mount Wachusett Community College
(MWCC) Fitchburg campus. Within a 40 minute drive-time of Worcester and Worcester-area
colleges and universities, the property is situated within a 25-mile radius of 11 colleges and
universities. Fitchburg is home to major employers including Fitchburg State University and
HealthAlliance Hospital, Market Basket, and Georgia-Pacific. The primary public transit
connection from Fitchburg to Boston is the MBTA Fitchburg Line Commuter Rail, which
runs directly from Wachusett Station to Boston’s North Station. The route takes about 1 hour
30 minutes, with multiple departures offered throughout the day. Worcester Regional
Airport in Worcester is approximately 30 miles south, offering regional and national air
service. The Worcester MA MSA has a population of over 880,000, and Worcester is the
second largest city in Massachusetts.
potential for $7,000. The property consists of a three-story, wood-frame building containing
one 4BR apartment and two 3BR apartments. The apartments are bright with renovated
kitchens and bathrooms, and a combination of hardwood and laminate flooring. The in-
place NOI is approximately $64,000 with the potential for $72,000, and the cap rate is 8.8%
with the potential to build to 10%. Located steps from the Laurel Hill Cemetery, and nearby
to Howarth Park, the Fitchburg Public Library, Fitchburg Riverfront Park, Fitchburg City Hall,
Fitchburg District Court, and other downtown municipal buildings and departments, the
property offers immediate access to Massachusetts Routes 12, 31 and 2A, and is 2 and 5 miles,
respectively, to major highways Mass Route 2, and I-190. The property is located nearby to
area hospitals - approximately 1.5 miles to HealthAlliance-Clinton Hospital Fitchburg
Campus - and area colleges and universities. The property is under 1 mile from Fitchburg
State University and approximately 1.5 miles to Mount Wachusett Community College
(MWCC) Fitchburg campus. Within a 40 minute drive-time of Worcester and Worcester-area
colleges and universities, the property is situated within a 25-mile radius of 11 colleges and
universities. Fitchburg is home to major employers including Fitchburg State University and
HealthAlliance Hospital, Market Basket, and Georgia-Pacific. The primary public transit
connection from Fitchburg to Boston is the MBTA Fitchburg Line Commuter Rail, which
runs directly from Wachusett Station to Boston’s North Station. The route takes about 1 hour
30 minutes, with multiple departures offered throughout the day. Worcester Regional
Airport in Worcester is approximately 30 miles south, offering regional and national air
service. The Worcester MA MSA has a population of over 880,000, and Worcester is the
second largest city in Massachusetts.
Data room Cliquez ici pour accéder à
- Offering Memorandum
- Operating and Financials
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
| Prix | 625 581 € | Classe d’immeuble | C |
| Prix par lot | 208 527 € | Surface du lot | 0,05 ha |
| Type de vente | Investissement | Surface de l’immeuble | 593 m² |
| Taux de capitalisation | 8,80 % | Nb d’étages | 3 |
| Multiplicateur du loyer brut | 9.59 | Année de construction | 1900 |
| Nb de lots | 3 | Ratio de stationnement | 0,16/1 000 m² |
| Type de bien | Immeuble residentiel | Zone de développement économique [USA] |
Oui
|
| Prix | 625 581 € |
| Prix par lot | 208 527 € |
| Type de vente | Investissement |
| Taux de capitalisation | 8,80 % |
| Multiplicateur du loyer brut | 9.59 |
| Nb de lots | 3 |
| Type de bien | Immeuble residentiel |
| Classe d’immeuble | C |
| Surface du lot | 0,05 ha |
| Surface de l’immeuble | 593 m² |
| Nb d’étages | 3 |
| Année de construction | 1900 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zone de développement économique [USA] |
Oui |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Chauffage
Caractéristiques du site
- Accès 24 h/24
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 4+1 | 1 | 2 028 € | - |
| 3+1 | 2 | 1 941 € | - |
1 1
Fairly walkable
50/100
Moderately drivable
60/100
Some public transit
50/100
Fairly bikeable
40/100
Taxes foncières
| Numéro de parcelle | FITC-000067-000096 | Évaluation totale | 286 214 € |
| Évaluation du terrain | 74 293 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 211 921 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
FITC-000067-000096
Évaluation du terrain
74 293 €
Évaluation des aménagements
211 921 €
Évaluation totale
286 214 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 8
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
21 Winthrop Street, Fitchburg MA | 21 Winthrop St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.