Home › 100 Appleton St, Lowell MA 01852 › Analyze

Property Analyzer

100 Appleton St, Lowell MA 01852 — $774,995 · 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)$33,172/yr
Cap rate4.3%
GRM10.5
Loan amount$581,246
Mortgage (P&I)$3,867/mo
Annual cash flow$-13,233
Cash-on-cash return-6.8%
DSCR0.71

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

← Back to listing