Home › 18 Pleasant St, Lowell MA 01852 › Analyze
Property Analyzer
18 Pleasant St, Lowell MA 01852 — $549,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Pleasant St, Lowell MA 01852
$549,900 · 2 units · MLS# 73515110
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%· $137,475 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$26,256/yr
Cap rate4.8%
GRM11.2
Loan amount$412,425
Mortgage (P&I)$2,744/mo
Cash invested (down + CapEx)$137,475
Annual cash flow$-6,670
Cash-on-cash return-4.9%
DSCR0.80
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.