Home › 160 Orleans St., Lowell MA 01580 › Analyze

Property Analyzer

160 Orleans St., Lowell MA 01580 — $625,000 · 2 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: $4,100 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$49,200/yr
Net operating income (NOI)$20,381/yr
Cap rate3.3%
GRM12.7
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-17,042
Cash-on-cash return-10.9%
DSCR0.54

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

← Back to listing