Home › 708-710 Central St, Lowell MA 01852 › Analyze
Property Analyzer
708-710 Central St, Lowell MA 01852 — $1,299,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
708-710 Central St, Lowell MA 01852
$1,299,000 · 4 units · MLS# 73487937
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $324,750 down
Operating (recurring)
Results
Gross scheduled income$98,400/yr
Net operating income (NOI)$49,326/yr
Cap rate3.8%
GRM13.2
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Cash invested (down + CapEx)$324,750
Annual cash flow$-28,455
Cash-on-cash return-8.8%
DSCR0.63
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.