Home › 265 Essex Street, Lawrence MA 01840 › Analyze

Property Analyzer

265 Essex Street, Lawrence MA 01840 — $2,190,000 · 7 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

265 Essex Street, Lawrence MA 01840
Investment Analysis

265 Essex Street, Lawrence MA 01840

$2,190,000 · 7 units · MLS# 73592783
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $12,600 (7 units)

Acquisition & financing (one-time)

Down payment%· $547,500 down

Operating (recurring)

Results

Gross scheduled income$151,200/yr
Net operating income (NOI)$72,690/yr
Cap rate3.3%
GRM14.5
Loan amount$1,642,500
Mortgage (P&I)$10,928/mo
Cash invested (down + CapEx)$547,500
Annual cash flow$-58,441
Cash-on-cash return-10.7%
DSCR0.55

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook