Home › 237 Branch St, Lowell MA 01851 › Analyze

Property Analyzer

237 Branch St, Lowell MA 01851 — $1,375,000 · 9 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: $18,450 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$221,400/yr
Net operating income (NOI)$114,715/yr
Cap rate8.3%
GRM6.2
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Annual cash flow$32,383
Cash-on-cash return9.4%
DSCR1.39

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

← Back to listing