Home › 710 School St, Lowell MA 01851 › Analyze

Property Analyzer

710 School St, Lowell MA 01851 — $775,000 · 4 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: $8,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$98,400/yr
Net operating income (NOI)$48,362/yr
Cap rate6.2%
GRM7.9
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Annual cash flow$1,957
Cash-on-cash return1.0%
DSCR1.04

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

← Back to listing