Home › 716 Lawrence St., Lowell MA 01852 › Analyze
Property Analyzer
716 Lawrence St., Lowell MA 01852 — $629,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
716 Lawrence St., Lowell MA 01852
$629,900 · 2 units · MLS# 73530166
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%· $157,475 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$24,976/yr
Cap rate4.0%
GRM12.8
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Cash invested (down + CapEx)$157,475
Annual cash flow$-12,741
Cash-on-cash return-8.1%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.