Home › 36 Plymouth St, Lowell MA 01854 › Analyze

Property Analyzer

36 Plymouth St, Lowell MA 01854 — $829,900 · 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)$17,102/yr
Cap rate2.1%
GRM16.9
Loan amount$622,425
Mortgage (P&I)$4,141/mo
Annual cash flow$-32,590
Cash-on-cash return-15.7%
DSCR0.34

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

← Back to listing