Home › 18-22 Burgess St, Lowell MA 01851 › Analyze
Property Analyzer
18-22 Burgess St, Lowell MA 01851 — $1,725,000 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18-22 Burgess St, Lowell MA 01851
$1,725,000 · 5 units · MLS# 73528698
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,250 (5 units)
Acquisition & financing (one-time)
Down payment%· $431,250 down
Operating (recurring)
Results
Gross scheduled income$123,000/yr
Net operating income (NOI)$60,038/yr
Cap rate3.5%
GRM14.0
Loan amount$1,293,750
Mortgage (P&I)$8,607/mo
Cash invested (down + CapEx)$431,250
Annual cash flow$-43,251
Cash-on-cash return-10.0%
DSCR0.58
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.