Home › 69 Lilley Ave, Lowell MA 01850 › Analyze

Property Analyzer

69 Lilley Ave, Lowell MA 01850 — $729,999 · 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)$18,701/yr
Cap rate2.6%
GRM14.8
Loan amount$547,499
Mortgage (P&I)$3,643/mo
Annual cash flow$-25,009
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing