Home › 1081 Lawrence St, Lowell MA 01852 › Analyze

Property Analyzer

1081 Lawrence St, Lowell MA 01852 — $609,900 · 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)$20,622/yr
Cap rate3.4%
GRM12.4
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Annual cash flow$-15,897
Cash-on-cash return-10.4%
DSCR0.56

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

← Back to listing