Home › 4-6 Chelmsford St, Lawrence MA 01841 › Analyze

Property Analyzer

4-6 Chelmsford St, Lawrence MA 01841 — $925,000 · 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)$26,326/yr
Cap rate2.8%
GRM13.9
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Annual cash flow$-29,061
Cash-on-cash return-12.6%
DSCR0.48

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

← Back to listing