Home › 139-141 Foster St, Lawrence MA 01843 › Analyze

Property Analyzer

139-141 Foster St, Lawrence MA 01843 — $875,000 · 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)$27,126/yr
Cap rate3.1%
GRM13.1
Loan amount$656,250
Mortgage (P&I)$4,366/mo
Annual cash flow$-25,267
Cash-on-cash return-11.6%
DSCR0.52

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

← Back to listing