Home › 285 W Meadow Rd, Lowell MA 01854 › Analyze
Property Analyzer
285 W Meadow Rd, Lowell MA 01854 — $849,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
285 W Meadow Rd, Lowell MA 01854
$849,999 · 2 units · MLS# 73513651
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,100 (2 units)
Acquisition & financing (one-time)
Down payment%· $212,500 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$21,455/yr
Cap rate2.5%
GRM17.3
Loan amount$637,499
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,500
Annual cash flow$-29,441
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.