Home › 33 Garfield St, Lawrence MA 01843 › Analyze
Property Analyzer
33 Garfield St, Lawrence MA 01843 — $679,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
33 Garfield St, Lawrence MA 01843
$679,900 · 2 units · MLS# 73510349
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,700 (2 units)
Acquisition & financing (one-time)
Down payment%· $169,975 down
Operating (recurring)
Results
Gross scheduled income$44,400/yr
Net operating income (NOI)$20,756/yr
Cap rate3.1%
GRM15.3
Loan amount$509,925
Mortgage (P&I)$3,393/mo
Cash invested (down + CapEx)$169,975
Annual cash flow$-19,955
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.