Home › 30 Barker Street, Lowell MA 01850 › Analyze

Property Analyzer

30 Barker Street, Lowell MA 01850 — $619,000 · 2 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: $4,100 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$49,200/yr
Net operating income (NOI)$20,477/yr
Cap rate3.3%
GRM12.6
Loan amount$464,250
Mortgage (P&I)$3,089/mo
Annual cash flow$-16,587
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing