Home › 134 Merrimack St, Lowell MA 01852 › Analyze
Property Analyzer
134 Merrimack St, Lowell MA 01852 — $2,500,000 · 0 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
134 Merrimack St, Lowell MA 01852
$2,500,000 · 2 units · MLS# 73594167
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,100 (2 units)
Acquisition & financing (one-time)
Down payment%· $625,000 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$-4,945/yr
Cap rate-0.2%
GRM50.8
Loan amount$1,875,000
Mortgage (P&I)$12,474/mo
Cash invested (down + CapEx)$625,000
Annual cash flow$-154,638
Cash-on-cash return-24.7%
DSCR-0.03
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
