Home › 30 Barker Street, Lowell MA 01850 › Analyze
Property Analyzer
30 Barker Street, Lowell MA 01850 — $619,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Barker Street, Lowell MA 01850
$619,000 · 2 units · MLS# 73513175
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%· $154,750 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$25,151/yr
Cap rate4.1%
GRM12.6
Loan amount$464,250
Mortgage (P&I)$3,089/mo
Cash invested (down + CapEx)$154,750
Annual cash flow$-11,913
Cash-on-cash return-7.7%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.