Home › 33-35 Woodward Ave, Lowell MA 01854 › Analyze

Property Analyzer

33-35 Woodward Ave, Lowell MA 01854 — $999,999 · 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)$29,572/yr
Cap rate3.0%
GRM13.6
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Annual cash flow$-30,306
Cash-on-cash return-12.1%
DSCR0.49

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

← Back to listing