Home › 12 Fisher St, Lowell MA 01850 › Analyze
Property Analyzer
12 Fisher St, Lowell MA 01850 — $1,099,999 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12 Fisher St, Lowell MA 01850
$1,099,999 · 4 units · MLS# 73505352
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$98,400/yr
Net operating income (NOI)$52,510/yr
Cap rate4.8%
GRM11.2
Loan amount$824,999
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-13,355
Cash-on-cash return-4.9%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.