Home › 106 E Haverhill, Lawrence MA 01841 › Analyze

Property Analyzer

106 E Haverhill, Lawrence MA 01841 — $619,000 · 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)$31,222/yr
Cap rate5.0%
GRM9.3
Loan amount$464,250
Mortgage (P&I)$3,089/mo
Annual cash flow$-5,843
Cash-on-cash return-3.8%
DSCR0.84

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

← Back to listing