Home › 176 Pleasant St, Lowell MA 01852 › Analyze
Property Analyzer
176 Pleasant St, Lowell MA 01852 — $589,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
176 Pleasant St, Lowell MA 01852
$589,900 · 3 units · MLS# 73529047
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,150 (3 units)
Acquisition & financing (one-time)
Down payment%· $147,475 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$43,144/yr
Cap rate7.3%
GRM8.0
Loan amount$442,425
Mortgage (P&I)$2,943/mo
Cash invested (down + CapEx)$147,475
Annual cash flow$7,822
Cash-on-cash return5.3%
DSCR1.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.