Boston Investing | Listings

8 Cherry St, Lowell MA 01852 — $1,250,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/mo

Total monthly rent: $12,300 (6 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$147,600/yr

Net operating income (NOI)$71,143/yr

Cap rate5.7%

GRM8.5

Loan amount$937,500

Mortgage (P&I)$6,237/mo

Annual cash flow$-3,704

Cash-on-cash return-1.2%

DSCR0.95

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

Property Analyzer