Home › 18 Appleton, Lowell MA 01852 › Analyze
Property Analyzer
18 Appleton, Lowell MA 01852 — $999,950 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Appleton, Lowell MA 01852
$999,950 · 4 units · MLS# 73504534
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%· $249,988 down
Operating (recurring)
Results
Gross scheduled income$98,400/yr
Net operating income (NOI)$54,111/yr
Cap rate5.4%
GRM10.2
Loan amount$749,963
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$249,988
Annual cash flow$-5,763
Cash-on-cash return-2.3%
DSCR0.90
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.