Home › 7 Trenton St, Lawrence MA 01841 › Analyze
Property Analyzer
7 Trenton St, Lawrence MA 01841 — $730,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Trenton St, Lawrence MA 01841
$730,000 · 2 units · MLS# 73547612
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%· $182,500 down
Operating (recurring)
Results
Gross scheduled income$44,400/yr
Net operating income (NOI)$19,955/yr
Cap rate2.7%
GRM16.4
Loan amount$547,500
Mortgage (P&I)$3,643/mo
Cash invested (down + CapEx)$182,500
Annual cash flow$-23,755
Cash-on-cash return-13.0%
DSCR0.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
