Home › 18 Pleasant St, Lowell MA 01852 › Analyze

Property Analyzer

18 Pleasant St, Lowell MA 01852 — $549,900 · 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)$21,582/yr
Cap rate3.9%
GRM11.2
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Annual cash flow$-11,344
Cash-on-cash return-8.3%
DSCR0.66

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

← Back to listing