Home › 29-31 Washington St, Lawrence MA 01841 › Analyze

Property Analyzer

29-31 Washington St, Lawrence MA 01841 — $649,900 · 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)$17,018/yr
Cap rate2.6%
GRM14.6
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Annual cash flow$-21,896
Cash-on-cash return-13.5%
DSCR0.44

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

← Back to listing