Home › 229 Jackson St, Lawrence MA 01841 › Analyze

Property Analyzer

229 Jackson St, Lawrence MA 01841 — $1,149,000 · 6 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: $11,100 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$133,200/yr
Net operating income (NOI)$63,867/yr
Cap rate5.6%
GRM8.6
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Annual cash flow$-4,932
Cash-on-cash return-1.7%
DSCR0.93

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

← Back to listing