Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$774,999

For Sale - Active
11 Fowler Ter, Burlington, MA 01803
3 Beds
2 Baths
1,825 Square Feet
0.47 Acres Lot
Built in 1966
For Sale - Active
Units n/a
Checked: 23 hours ago
Updated: Jun 15, 2025 at 03:20AM

Investment Summary


Monthly Cash Flow
-$1,454
Cap Rate
3.4%
Cash-on-Cash Return
-9.8%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.5%

Property Description


0.47 Acres Lot
Built in 1966
For Sale - Active
Units n/a

******BUYER FINANCING FELL THOUGH***** property fully ready for new offer! Charming Cul-de-Sac Home! Original Owner!Nestled on a peaceful cul-de-sac, this well-maintained 3-bedroom, 1.5-bathroom home is ready for its next owner! The main level offers hardwood floors under the wall-to-wall carpet, an oversized living room with a fireplace and large bow window, and a formal dining room for gatherings. The eat-in kitchen boasts updated granite countertops and tile flooring, while the heated sunroom off the kitchen provides year-round enjoyment with serene views of the private, wooded backyard.The first floor mini-split A/C ensures comfort, while three spacious bedrooms offer ample storage. The lower level features a spacious family room with new flooring, a fireplace, and a wet bar—perfect for entertaining! Plus, there's additional space that can be finished or used as a workshop. Located near 3rd Ave and all the shopping/restaurants, highways & school!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Underground/Basement
  • Details: Paved, Garage Door Opener, Off Street
  • Garage Spaces: 1
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • Basement: Yes
  • Basement Description: Full, Partially Finished, Walk-Out Access, Interior Entry
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Foundation: Concrete Perimeter
  • Roof Type: Gable
  • Roof Material: Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: BURLM:000034P:000002
  • Lot Size: 20325 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Split Entry
  • Year Built: 1966

Tax Information

  • Annual Tax: $5,724

Utilities

  • Water & Sewer: Public
  • Heating: Baseboard, Oil
  • Cooling: None, Ductless

Location

  • County: Middlesex

Investment Summary


Monthly Cash Flow
-$1,454
Cap Rate
3.4%
Cash-on-Cash Return
-9.8%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.5%

Purchase Details

Find an Agent

Purchase price:
$774,999
Amount financed:
-$619,999
Down payment:
$155,000
Closing costs:
$23,250
Rehab costs:
$0
Initial cash invested:
$178,250
Square feet:
1,825
Cost per square foot:
$425
Monthly rent per square foot:
$2.14

Financing Details

Find a Lender

Loan amount:
$619,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,668
Property tax:
$477
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,418

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$477-$5,724
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$1,452-$17,424

Cash Flow


Monthly Yearly
Net operating income:
$2,214 $26,568
Mortgage payments:
-$3,668 -$44,016
Cash flow:
$1,454 $17,448