Home › 15 4th Street, Lowell MA 01850 › Analyze
Property Analyzer
15 4th Street, Lowell MA 01850 — $899,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
15 4th Street, Lowell MA 01850
$899,000 · 3 units · MLS# 73503489
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$38,199/yr
Cap rate4.2%
GRM12.2
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-15,631
Cash-on-cash return-7.0%
DSCR0.71
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.