Home › 120 Lakeview Ave, Lowell MA 01850 › Analyze

Property Analyzer

120 Lakeview Ave, Lowell MA 01850 — $830,000 · 7 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: $14,350 (7 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,200/yr
Net operating income (NOI)$93,054/yr
Cap rate11.2%
GRM4.8
Loan amount$622,500
Mortgage (P&I)$4,142/mo
Annual cash flow$43,355
Cash-on-cash return20.9%
DSCR1.87

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

← Back to listing