Home › 223 Stackpole St, Lowell MA 01852 › Analyze
Property Analyzer
223 Stackpole St, Lowell MA 01852 — $599,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
223 Stackpole St, Lowell MA 01852
$599,900 · 2 units · MLS# 73525675
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%· $149,975 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$25,456/yr
Cap rate4.2%
GRM12.2
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Cash invested (down + CapEx)$149,975
Annual cash flow$-10,464
Cash-on-cash return-7.0%
DSCR0.71
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.