Home › 63-65 Sixth St, Lowell MA 01850 › Analyze
Property Analyzer
63-65 Sixth St, Lowell MA 01850 — $535,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
63-65 Sixth St, Lowell MA 01850
$535,000 · 2 units · MLS# 73523056
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%· $133,750 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$26,495/yr
Cap rate5.0%
GRM10.9
Loan amount$401,250
Mortgage (P&I)$2,670/mo
Cash invested (down + CapEx)$133,750
Annual cash flow$-5,539
Cash-on-cash return-4.1%
DSCR0.83
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.