Home › 169-171 Salem St, Lowell MA 01854 › Analyze
Property Analyzer
169-171 Salem St, Lowell MA 01854 — $1,300,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
169-171 Salem St, Lowell MA 01854
$1,300,000 · 5 units · MLS# 73455756
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%· $325,000 down
Operating (recurring)
Results
Gross scheduled income$123,000/yr
Net operating income (NOI)$66,838/yr
Cap rate5.1%
GRM10.6
Loan amount$975,000
Mortgage (P&I)$6,487/mo
Cash invested (down + CapEx)$325,000
Annual cash flow$-11,003
Cash-on-cash return-3.4%
DSCR0.86
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.