Home › 62 Huntington St, Lowell MA 01852 › Analyze
Property Analyzer
62 Huntington St, Lowell MA 01852 — $955,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
62 Huntington St, Lowell MA 01852
$955,000 · 3 units · MLS# 73521127
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%· $238,750 down
Operating (recurring)
Results
Gross scheduled income$73,800/yr
Net operating income (NOI)$37,303/yr
Cap rate3.9%
GRM12.9
Loan amount$716,250
Mortgage (P&I)$4,765/mo
Cash invested (down + CapEx)$238,750
Annual cash flow$-19,880
Cash-on-cash return-8.3%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.