Home › 160 Orleans St., Lowell MA 01580 › Analyze
Property Analyzer
160 Orleans St., Lowell MA 01580 — $625,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
160 Orleans St., Lowell MA 01580
$625,000 · 2 units · MLS# 73526600
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%· $156,250 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$25,055/yr
Cap rate4.0%
GRM12.7
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Cash invested (down + CapEx)$156,250
Annual cash flow$-12,368
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.