Home › 317 Nesmith St., Lowell MA 01852 › Analyze
Property Analyzer
317 Nesmith St., Lowell MA 01852 — $995,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
317 Nesmith St., Lowell MA 01852
$995,000 · 5 units · MLS# 73484860
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,250 (5 units)
Acquisition & financing (one-time)
Down payment%· $248,750 down
Operating (recurring)
Results
Gross scheduled income$123,000/yr
Net operating income (NOI)$71,718/yr
Cap rate7.2%
GRM8.1
Loan amount$746,250
Mortgage (P&I)$4,965/mo
Cash invested (down + CapEx)$248,750
Annual cash flow$12,140
Cash-on-cash return4.9%
DSCR1.20
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.