Home › 1045 Middlesex St, Lowell MA 01851 › Analyze
Property Analyzer
1045 Middlesex St, Lowell MA 01851 — $714,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1045 Middlesex St, Lowell MA 01851
$714,900 · 2 units · MLS# 73516683
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%· $178,725 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$23,616/yr
Cap rate3.3%
GRM14.5
Loan amount$536,175
Mortgage (P&I)$3,567/mo
Cash invested (down + CapEx)$178,725
Annual cash flow$-19,190
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.