Home › 285 W Meadow Rd, Lowell MA 01854 › Analyze

Property Analyzer

285 W Meadow Rd, Lowell MA 01854 — $849,999 · 2 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: $4,100 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$49,200/yr
Net operating income (NOI)$16,781/yr
Cap rate2.0%
GRM17.3
Loan amount$637,499
Mortgage (P&I)$4,241/mo
Annual cash flow$-34,115
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing