Home › 10 Swan St., Lawrence MA 01841 › Analyze
Property Analyzer
10 Swan St., Lawrence MA 01841 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Swan St., Lawrence MA 01841
$899,000 · 2 units · MLS# 73527855
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$44,400/yr
Net operating income (NOI)$17,251/yr
Cap rate1.9%
GRM20.2
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-36,579
Cash-on-cash return-16.3%
DSCR0.32
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.