Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

21 Burnap St, Fitchburg MA 01420

$649,000

Estimated $1,607.61/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $324,500

Total Rent: 55200/year

Estimated CAP Rate: 7.48%

6 Bedrooms

2 Full Baths

2,694 SqFt

Total Parking: 10 (2 Garage)

15,490 SqFt

Great location.Summer is here for you to enjoy the outdoor living, a backyard BBQ, host your party with family and friends. Plenty of off-street. The 2-car garage and accessory building, which can be used as gym, home office or a playroom. The bathrooms are updated, and new windows. Unit 2. The washer and dryer are located in the basement.

This home has been viewed 53 times

Last Checked: July 1st, 2025 at 5:33am (Source: MLS PIN #73396942)

Gross Income: $55,200

Gross Expenses: $6,663

Net Income Calc: $48,537

CAP Rate: 7.48%

Annual Expenses for 21 Burnap St, Fitchburg MA 01420

Total Gross Expenses (Calculated)$6,663/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,663.13

Annual Income & Unit Breakdown for 21 Burnap St, Fitchburg MA 01420

Total Gross Income (Calculated)$55,200

Unit 1

Rental Income$2,300

LeaseN

Bedrooms3

Bathrooms1 Full

Floor0

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$2,300

LeaseY

Bedrooms3

Bathrooms1 Full

Floor0

Levels in Unit1

HeatingYes

Rent Includes

General Information for 21 Burnap St, Fitchburg MA 01420

Listing ID73396942

Property TypeMulti Family

Price$649,000 ($240.91/SqFt)

StyleMulti Family

CityFitchburg

CountyWorcester

MLS AreaFitchburg

Neighborhood(s)

Approximate Living Area Total2,694 SqFt

Approximate Lot Size (Acres)0.36 acres

Total Parking10 (2 Garage)

Garage Parking2 / Detached

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsUnknown/Mixed

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRA

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 21 Burnap St, Fitchburg MA 01420

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$55,200

Total Net Income By Broker$55,200

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 21 Burnap St, Fitchburg MA 01420

Real Estate Taxes$6,663.13

Tax Year2025

Assessed Value$493,200

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$55,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$55,200

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.48%

Location Information for 21 Burnap St, Fitchburg MA 01420

Elementary SchoolSouth Street

Middle SchoolMemorial Middle

High SchoolGoodrich A.

Neighborhood(s)

MLS AreaFitchburg

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Public Transportation

Contact Information for 21 Burnap St, Fitchburg MA 01420

Agent

Name: Sara Lima

Office

Name: Dell Realty Inc.

Phone: 617-629-5950

Payment Calculator

, Interest

Property Taxes 555.26

Principal & Interest 3998.93

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Dell Realty Inc.

Sara Lima

Agent Phone

Office Phone

(617) 629-5950

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.36 acres (15,490 SqFt)
    [add_date] => 2025-06-26 18:58:17
    [address] => Burnap St
    [agent] => Array
        (
            [address] => 260 Washington Street, Apt 301
            [city] => Malden
            [id] => CN224370
            [name] => Sara Lima
            [national_association] => 
            [office] => AN1378
            [state] => MA
            [zip] => 02148
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,694 SqFt
    [approx_lot_size_acres] => 0.36 acres
    [approx_lot_size_sqft] => 15,490 SqFt
    [assessed_value] => $493,200
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 2 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 21 Burnap St Fitchburg
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 7.48%
    [city] => Fitchburg
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Public Transportation
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great location.Summer is here for you to enjoy the outdoor living, a backyard BBQ, host your party with family and friends. Plenty of off-street. The 2-car garage and accessory building, which can be used as gym, home office or a playroom. The bathrooms are updated, and new windows. Unit 2. The washer and dryer are located in the basement.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => South Street
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $55,200
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => Goodrich A.
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 649487
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-01 05:33:14
    [laundry_features] => Array
        (
            [0] => Electric Dryer Hookup
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 2
    [living_area] => 2,694 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => Memorial Middle
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Fitchburg
    [mls_id] => 73396942
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 48537
    [net_operating_income] => Array
        (
            [0] => $55,200
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN1378
            [name] => Dell Realty Inc.
            [phone] => 617-629-5950
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-388-8474
    [pool_features] => Array
        (
        )

[price] => $649,000
    [price_per_sqft] => 240.91
    [price_per_unit] => 324500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $6,663.13
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 21
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 1
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 6663
    [total_gross_income] => 55200
    [total_parking] => 10 (2 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 0
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2300
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 0
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2300
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 21 Burnap St, Fitchburg MA 01420
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1900
    [year_built_details] => Unknown/Mixed
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01420
    [zoning] => RA
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 122275169
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/649487/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:18
                    [modified] => 2025-07-01 05:33:18
                )

[1] => Array
                (
                    [id] => 122276196
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[2] => Array
                (
                    [id] => 122276197
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[3] => Array
                (
                    [id] => 122276198
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[4] => Array
                (
                    [id] => 122276199
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[5] => Array
                (
                    [id] => 122276200
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[6] => Array
                (
                    [id] => 122276201
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[7] => Array
                (
                    [id] => 122276202
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[8] => Array
                (
                    [id] => 122276203
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[9] => Array
                (
                    [id] => 122276204
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[10] => Array
                (
                    [id] => 122276205
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[11] => Array
                (
                    [id] => 122276206
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[12] => Array
                (
                    [id] => 122276207
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

[13] => Array
                (
                    [id] => 122276208
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73396942&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:28
                    [modified] => 2025-07-01 05:33:28
                )

)

)

EXIT