Home › 187 Varnum Ave, Lowell MA 01854 › Analyze
Property Analyzer
187 Varnum Ave, Lowell MA 01854 — $1,400,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
187 Varnum Ave, Lowell MA 01854
$1,400,000 · 3 units · MLS# 73484343
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,150 (3 units)
Acquisition & financing (one-time)
Down payment%· $350,000 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$30,183/yr
Cap rate2.2%
GRM19.0
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Cash invested (down + CapEx)$350,000
Annual cash flow$-53,646
Cash-on-cash return-15.3%
DSCR0.36
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.