Home › 10 Swan St., Lawrence MA 01841 › Analyze

Property Analyzer

10 Swan St., Lawrence MA 01841 — $899,000 · 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)$13,033/yr
Cap rate1.4%
GRM20.2
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-40,797
Cash-on-cash return-18.2%
DSCR0.24

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

← Back to listing