Home › 237 Branch St, Lowell MA 01851 › Analyze
Property Analyzer
237 Branch St, Lowell MA 01851 — $1,375,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
237 Branch St, Lowell MA 01851
$1,375,000 · 9 units · MLS# 73508264
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $18,450 (9 units)
Acquisition & financing (one-time)
Down payment%· $343,750 down
Operating (recurring)
Results
Gross scheduled income$221,400/yr
Net operating income (NOI)$135,748/yr
Cap rate9.9%
GRM6.2
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Cash invested (down + CapEx)$343,750
Annual cash flow$53,416
Cash-on-cash return15.5%
DSCR1.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.