Home › 89 Mammoth Rd, Lowell MA 01854 › Analyze

Property Analyzer

89 Mammoth Rd, Lowell MA 01854 — $749,900 · 3 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: $6,150 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$73,800/yr
Net operating income (NOI)$33,573/yr
Cap rate4.5%
GRM10.2
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Annual cash flow$-11,329
Cash-on-cash return-6.0%
DSCR0.75

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

← Back to listing