Home › 33-35 Woodward Ave, Lowell MA 01854 › Analyze
Property Analyzer
33-35 Woodward Ave, Lowell MA 01854 — $999,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
33-35 Woodward Ave, Lowell MA 01854
$999,999 · 3 units · MLS# 73519130
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%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$36,583/yr
Cap rate3.7%
GRM13.6
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$-23,295
Cash-on-cash return-9.3%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.