Home › 100 Appleton St, Lowell MA 01852 › Analyze
Property Analyzer
100 Appleton St, Lowell MA 01852 — $774,995 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
100 Appleton St, Lowell MA 01852
$774,995 · 3 units · MLS# 73528081
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%· $193,749 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$40,183/yr
Cap rate5.2%
GRM10.5
Loan amount$581,246
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,749
Annual cash flow$-6,222
Cash-on-cash return-3.2%
DSCR0.87
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.