Home › 101-107 Gorham Street, Lowell MA 01852 › Analyze
Property Analyzer
101-107 Gorham Street, Lowell MA 01852 — $2,899,000 · 18 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
101-107 Gorham Street, Lowell MA 01852
$2,899,000 · 18 units · MLS# 73506453
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $36,900 (18 units)
Acquisition & financing (one-time)
Down payment%· $724,750 down
Operating (recurring)
Results
Gross scheduled income$442,800/yr
Net operating income (NOI)$269,111/yr
Cap rate9.3%
GRM6.5
Loan amount$2,174,250
Mortgage (P&I)$14,465/mo
Cash invested (down + CapEx)$724,750
Annual cash flow$95,527
Cash-on-cash return13.2%
DSCR1.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
