Home › 1081 Lawrence St, Lowell MA 01852 › Analyze
Property Analyzer
1081 Lawrence St, Lowell MA 01852 — $609,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1081 Lawrence St, Lowell MA 01852
$609,900 · 2 units · MLS# 73526785
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%· $152,475 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$25,296/yr
Cap rate4.1%
GRM12.4
Loan amount$457,425
Mortgage (P&I)$3,043/mo
Cash invested (down + CapEx)$152,475
Annual cash flow$-11,223
Cash-on-cash return-7.4%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.