Home › 128-128A Bowdoin St, Lawrence MA 01843 › Analyze
Property Analyzer
128-128A Bowdoin St, Lawrence MA 01843 — $749,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
128-128A Bowdoin St, Lawrence MA 01843
$749,999 · 2 units · MLS# 73554657
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,700 (2 units)
Acquisition & financing (one-time)
Down payment%· $187,500 down
Operating (recurring)
Results
Gross scheduled income$44,400/yr
Net operating income (NOI)$19,635/yr
Cap rate2.6%
GRM16.9
Loan amount$562,499
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,500
Annual cash flow$-25,273
Cash-on-cash return-13.5%
DSCR0.44
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
