Investment Analysis — 52 Willie Street

Lowell, MA 01854

Based on rent reported on the MLS listing, a 8-unit multi-family in 01854 carries $10,525/mo in gross rent — about a 6.53% cap rate and $86,574/yr in estimated NOI at the $1,325,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

7,101

Style

5-9 Family

Built

1936

Well-located mixed-use investment opportunity in Lowell’s Acre neighborhood features six residential apartments and two first-floor commercial units. This property offers stable occupancy with existing strong cash flow and opportunities for value-add potential. First-floor tenants include a recently upgraded restaurant and barber shop. The upper floors are made up of two (2) two-bedroom units and four (4) one-bedroom unit walk-ups. Additional features include some on-site parking spaces, natural light from three elevations, and several units with small decks and secondary means of egress.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.