Home › 244 E Haverhill, Lawrence MA 01841 › Analyze

Property Analyzer

244 E Haverhill, Lawrence MA 01841 — $825,000 · 3 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: $5,550 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$66,600/yr
Net operating income (NOI)$27,926/yr
Cap rate3.4%
GRM12.4
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Annual cash flow$-21,473
Cash-on-cash return-10.4%
DSCR0.57

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

← Back to listing