Home › 187 Varnum Ave, Lowell MA 01854 › Analyze

Property Analyzer

187 Varnum Ave, Lowell MA 01854 — $1,400,000 · 3 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: $6,150 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$73,800/yr
Net operating income (NOI)$23,172/yr
Cap rate1.7%
GRM19.0
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$-60,657
Cash-on-cash return-17.3%
DSCR0.28

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

← Back to listing