Home › 312 Wilder Street, Lowell MA 01851 › Analyze

Property Analyzer

312 Wilder Street, Lowell MA 01851 — $959,999 · 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)$30,212/yr
Cap rate3.1%
GRM13.0
Loan amount$719,999
Mortgage (P&I)$4,790/mo
Annual cash flow$-27,271
Cash-on-cash return-11.4%
DSCR0.53

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

← Back to listing