Home › 18-22 Burgess St, Lowell MA 01851 › Analyze

Property Analyzer

18-22 Burgess St, Lowell MA 01851 — $1,725,000 · 5 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: $10,250 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$123,000/yr
Net operating income (NOI)$48,353/yr
Cap rate2.8%
GRM14.0
Loan amount$1,293,750
Mortgage (P&I)$8,607/mo
Annual cash flow$-54,936
Cash-on-cash return-12.7%
DSCR0.47

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

← Back to listing