Home › 10 Kempton Ct, Lawrence MA 01841 › Analyze
Property Analyzer
10 Kempton Ct, Lawrence MA 01841 — $1,500,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Kempton Ct, Lawrence MA 01841
$1,500,000 · 6 units · MLS# 73530723
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $11,100 (6 units)
Acquisition & financing (one-time)
Down payment%· $375,000 down
Operating (recurring)
Results
Gross scheduled income$133,200/yr
Net operating income (NOI)$70,905/yr
Cap rate4.7%
GRM11.3
Loan amount$1,125,000
Mortgage (P&I)$7,485/mo
Cash invested (down + CapEx)$375,000
Annual cash flow$-18,911
Cash-on-cash return-5.0%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.