Home › 191 Farnham St, Lawrence MA 01843 › Analyze

Property Analyzer

191 Farnham St, Lawrence MA 01843 — $669,900 · 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)$16,698/yr
Cap rate2.5%
GRM15.1
Loan amount$502,425
Mortgage (P&I)$3,343/mo
Annual cash flow$-23,414
Cash-on-cash return-14.0%
DSCR0.42

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

← Back to listing