Home › 52 Whipple St, Lowell MA 01852 › Analyze
Property Analyzer
52 Whipple St, Lowell MA 01852 — $749,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
52 Whipple St, Lowell MA 01852
$749,900 · 2 units · MLS# 73526008
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%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$23,056/yr
Cap rate3.1%
GRM15.2
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$-21,846
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.