Home › 8 Cherry St, Lowell MA 01852 › Analyze
Property Analyzer
8 Cherry St, Lowell MA 01852 — $1,250,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
8 Cherry St, Lowell MA 01852
$1,250,000 · 6 units · MLS# 73528099
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,300 (6 units)
Acquisition & financing (one-time)
Down payment%· $312,500 down
Operating (recurring)
Results
Gross scheduled income$147,600/yr
Net operating income (NOI)$85,165/yr
Cap rate6.8%
GRM8.5
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Cash invested (down + CapEx)$312,500
Annual cash flow$10,318
Cash-on-cash return3.3%
DSCR1.14
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.