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.
Investment Analysis
89 Mammoth Rd, Lowell MA 01854
$749,900 · 3 units · MLS# 73528699
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,150 (3 units)
Acquisition & financing (one-time)
Down payment%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$40,584/yr
Cap rate5.4%
GRM10.2
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$-4,318
Cash-on-cash return-2.3%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
