Home › 710 School St, Lowell MA 01851 › Analyze
Property Analyzer
710 School St, Lowell MA 01851 — $775,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
710 School St, Lowell MA 01851
$775,000 · 4 units · MLS# 73484081
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $8,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $193,750 down
Operating (recurring)
Results
Gross scheduled income$98,400/yr
Net operating income (NOI)$57,710/yr
Cap rate7.4%
GRM7.9
Loan amount$581,250
Mortgage (P&I)$3,867/mo
Cash invested (down + CapEx)$193,750
Annual cash flow$11,305
Cash-on-cash return5.8%
DSCR1.24
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.