Home › 23 18th St, Lowell MA 01850 › Analyze

Property Analyzer

23 18th St, Lowell MA 01850 — $749,000 · 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)$18,397/yr
Cap rate2.5%
GRM15.2
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Annual cash flow$-26,451
Cash-on-cash return-14.1%
DSCR0.41

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

← Back to listing