Boston Investing | Listings

191 W Sixth St, Lowell MA 01850 — $950,000 · 4 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$/moUnit 2$/moUnit 3$/moUnit 4$/mo

Total monthly rent: $8,200 (4 units)

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

Gross scheduled income$98,400/yr

Net operating income (NOI)$45,562/yr

Cap rate4.8%

GRM9.7

Loan amount$712,500

Mortgage (P&I)$4,740/mo

Annual cash flow$-11,321

Cash-on-cash return-4.8%

DSCR0.80

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

Property Analyzer