Home › 36 Plymouth St, Lowell MA 01854 › Analyze
Property Analyzer
36 Plymouth St, Lowell MA 01854 — $829,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
36 Plymouth St, Lowell MA 01854
$829,900 · 2 units · MLS# 73528713
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%· $207,475 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$21,776/yr
Cap rate2.6%
GRM16.9
Loan amount$622,425
Mortgage (P&I)$4,141/mo
Cash invested (down + CapEx)$207,475
Annual cash flow$-27,916
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.