Home › 35 Oak St, Lowell MA 01852 › Analyze
Property Analyzer
35 Oak St, Lowell MA 01852 — $819,900 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
35 Oak St, Lowell MA 01852
$819,900 · 4 units · MLS# 73528238
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $204,975 down
Operating (recurring)
Results
Gross scheduled income$98,400/yr
Net operating income (NOI)$56,991/yr
Cap rate7.0%
GRM8.3
Loan amount$614,925
Mortgage (P&I)$4,091/mo
Cash invested (down + CapEx)$204,975
Annual cash flow$7,898
Cash-on-cash return3.9%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.