Home › 10 Kempton Ct, Lawrence MA 01841 › Analyze

Property Analyzer

10 Kempton Ct, Lawrence MA 01841 — $1,500,000 · 6 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: $11,100 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$133,200/yr
Net operating income (NOI)$58,251/yr
Cap rate3.9%
GRM11.3
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Annual cash flow$-31,565
Cash-on-cash return-8.4%
DSCR0.65

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

← Back to listing