Home › 33 Garfield St, Lawrence MA 01843 › Analyze

Property Analyzer

33 Garfield St, Lawrence MA 01843 — $679,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $3,700 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$44,400/yr
Net operating income (NOI)$16,538/yr
Cap rate2.4%
GRM15.3
Loan amount$509,925
Mortgage (P&I)$3,393/mo
Annual cash flow$-24,173
Cash-on-cash return-14.2%
DSCR0.41

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing