Home › 27 Shaw St, Lowell MA 01851 › Analyze

Property Analyzer

27 Shaw St, Lowell MA 01851 — $650,000 · 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)$19,981/yr
Cap rate3.1%
GRM13.2
Loan amount$487,500
Mortgage (P&I)$3,243/mo
Annual cash flow$-18,939
Cash-on-cash return-11.7%
DSCR0.51

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

← Back to listing