Home › 350 S Broadway, Lawrence MA 01843 › Analyze
Property Analyzer
350 S Broadway, Lawrence MA 01843 — $1,099,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
350 S Broadway, Lawrence MA 01843
$1,099,000 · 4 units · MLS# 73543368
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,400 (4 units)
Acquisition & financing (one-time)
Down payment%· $274,750 down
Operating (recurring)
Results
Gross scheduled income$88,800/yr
Net operating income (NOI)$45,686/yr
Cap rate4.2%
GRM12.4
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Cash invested (down + CapEx)$274,750
Annual cash flow$-20,119
Cash-on-cash return-7.3%
DSCR0.69
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
