Zip Code 01854 — Lowell, MA
🔴WEAK— appreciation play onlyCap Rate
3.0%
Monthly Cash Flow
-$1,363
Median Home Price
$478,429
DSCR
0.46
🏠 Fair Market Rents
- Studio
- $1,290/mo
- 1 Bedroom
- $1,430/mo
- 2 Bedroom
- $1,880/mo
- 3 Bedroom
- $2,270/mo
- 4 Bedroom
- $2,500/mo
📊 Investment Metrics
- Cap Rate
- 3.0%
- Cash-on-Cash Return
- -14.9%
- Price-to-Rent Ratio
- 17.6
- 1% Rule
- 0.47%
- Gross Rent Multiplier
- 17.6
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →