Home › 169-171 Salem St, Lowell MA 01854 › Analyze

Property Analyzer

169-171 Salem St, Lowell MA 01854 — $1,300,000 · 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)$55,153/yr
Cap rate4.2%
GRM10.6
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Annual cash flow$-22,688
Cash-on-cash return-7.0%
DSCR0.71

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

← Back to listing