Home › 70 Marston Street, Lawrence MA 01841 › Analyze

Property Analyzer

70 Marston Street, Lawrence MA 01841 — $739,900 · 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)$15,578/yr
Cap rate2.1%
GRM16.7
Loan amount$554,925
Mortgage (P&I)$3,692/mo
Annual cash flow$-28,725
Cash-on-cash return-15.5%
DSCR0.35

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

← Back to listing