Home › 525 Chelmsford St, Lowell MA 01851 › Analyze
Property Analyzer
525 Chelmsford St, Lowell MA 01851 — $695,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
525 Chelmsford St, Lowell MA 01851
$695,000 · 3 units · MLS# 73460680
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%· $173,750 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$41,463/yr
Cap rate6.0%
GRM9.4
Loan amount$521,250
Mortgage (P&I)$3,468/mo
Cash invested (down + CapEx)$173,750
Annual cash flow$-152
Cash-on-cash return-0.1%
DSCR1.00
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.