Home › 317 Nesmith St., Lowell MA 01852 › Analyze

Property Analyzer

317 Nesmith St., Lowell MA 01852 — $995,000 · 5 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: $10,250 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$123,000/yr
Net operating income (NOI)$60,033/yr
Cap rate6.0%
GRM8.1
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Annual cash flow$455
Cash-on-cash return0.2%
DSCR1.01

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

← Back to listing