Home › 63-65 Sixth St, Lowell MA 01850 › Analyze

Property Analyzer

63-65 Sixth St, Lowell MA 01850 — $535,000 · 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)$21,821/yr
Cap rate4.1%
GRM10.9
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Annual cash flow$-10,213
Cash-on-cash return-7.6%
DSCR0.68

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

← Back to listing