Home › 50-52 Andrews Street, Lowell MA 01852 › Analyze
Property Analyzer
50-52 Andrews Street, Lowell MA 01852 — $999,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
50-52 Andrews Street, Lowell MA 01852
$999,000 · 3 units · MLS# 73508982
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$36,599/yr
Cap rate3.7%
GRM13.5
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-23,219
Cash-on-cash return-9.3%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.