Home › 27 Shaw St, Lowell MA 01851 › Analyze
Property Analyzer
27 Shaw St, Lowell MA 01851 — $650,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Shaw St, Lowell MA 01851
$650,000 · 2 units · MLS# 73505421
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%· $162,500 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$24,655/yr
Cap rate3.8%
GRM13.2
Loan amount$487,500
Mortgage (P&I)$3,243/mo
Cash invested (down + CapEx)$162,500
Annual cash flow$-14,265
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.