Home › 176 Pleasant St, Lowell MA 01852 › Analyze

Property Analyzer

176 Pleasant St, Lowell MA 01852 — $589,900 · 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)$36,133/yr
Cap rate6.1%
GRM8.0
Loan amount$442,425
Mortgage (P&I)$2,943/mo
Annual cash flow$811
Cash-on-cash return0.5%
DSCR1.02

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

← Back to listing