Home › 23 18th St, Lowell MA 01850 › Analyze
Property Analyzer
23 18th St, Lowell MA 01850 — $749,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 18th St, Lowell MA 01850
$749,000 · 2 units · MLS# 73478185
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%· $187,250 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$23,071/yr
Cap rate3.1%
GRM15.2
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Cash invested (down + CapEx)$187,250
Annual cash flow$-21,777
Cash-on-cash return-11.6%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.