Home › 12 Fisher St, Lowell MA 01850 › Analyze

Property Analyzer

12 Fisher St, Lowell MA 01850 — $1,099,999 · 4 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: $8,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$98,400/yr
Net operating income (NOI)$43,162/yr
Cap rate3.9%
GRM11.2
Loan amount$824,999
Mortgage (P&I)$5,489/mo
Annual cash flow$-22,703
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