Boston Investing | Listings

8-10 Cady St, Lowell MA 01852 — $779,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $4,100 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$49,200/yr

Net operating income (NOI)$17,902/yr

Cap rate2.3%

GRM15.9

Loan amount$584,925

Mortgage (P&I)$3,892/mo

Annual cash flow$-28,796

Cash-on-cash return-14.8%

DSCR0.38

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

Property Analyzer