Home › 69 Lilley Ave, Lowell MA 01850 › Analyze
Property Analyzer
69 Lilley Ave, Lowell MA 01850 — $729,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
69 Lilley Ave, Lowell MA 01850
$729,999 · 2 units · MLS# 73512637
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%· $182,500 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$23,375/yr
Cap rate3.2%
GRM14.8
Loan amount$547,499
Mortgage (P&I)$3,643/mo
Cash invested (down + CapEx)$182,500
Annual cash flow$-20,335
Cash-on-cash return-11.1%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.