Home › 312 Wilder Street, Lowell MA 01851 › Analyze
Property Analyzer
312 Wilder Street, Lowell MA 01851 — $959,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
312 Wilder Street, Lowell MA 01851
$959,999 · 3 units · MLS# 73467939
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%· $240,000 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$37,223/yr
Cap rate3.9%
GRM13.0
Loan amount$719,999
Mortgage (P&I)$4,790/mo
Cash invested (down + CapEx)$240,000
Annual cash flow$-20,260
Cash-on-cash return-8.4%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.