Home › 67-69 Loring St, Lowell MA 01851 › Analyze
Property Analyzer
67-69 Loring St, Lowell MA 01851 — $772,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67-69 Loring St, Lowell MA 01851
$772,000 · 2 units · MLS# 73469629
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%· $193,000 down
Operating (recurring)
Results
Gross scheduled income$49,200/yr
Net operating income (NOI)$22,703/yr
Cap rate2.9%
GRM15.7
Loan amount$579,000
Mortgage (P&I)$3,852/mo
Cash invested (down + CapEx)$193,000
Annual cash flow$-23,522
Cash-on-cash return-12.2%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.