Home › 35 Oak St, Lowell MA 01852 › Analyze

Property Analyzer

35 Oak St, Lowell MA 01852 — $819,900 · 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)$47,643/yr
Cap rate5.8%
GRM8.3
Loan amount$614,925
Mortgage (P&I)$4,091/mo
Annual cash flow$-1,450
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing