Home › 62 Huntington St, Lowell MA 01852 › Analyze

Property Analyzer

62 Huntington St, Lowell MA 01852 — $955,000 · 3 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: $6,150 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$73,800/yr
Net operating income (NOI)$30,292/yr
Cap rate3.2%
GRM12.9
Loan amount$716,250
Mortgage (P&I)$4,765/mo
Annual cash flow$-26,891
Cash-on-cash return-11.3%
DSCR0.53

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

← Back to listing