Home › 1045 Middlesex St, Lowell MA 01851 › Analyze

Property Analyzer

1045 Middlesex St, Lowell MA 01851 — $714,900 · 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)$18,942/yr
Cap rate2.6%
GRM14.5
Loan amount$536,175
Mortgage (P&I)$3,567/mo
Annual cash flow$-23,864
Cash-on-cash return-13.4%
DSCR0.44

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

← Back to listing