Home › 191 Farnham St, Lawrence MA 01843 › Analyze
Property Analyzer
191 Farnham St, Lawrence MA 01843 — $669,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
191 Farnham St, Lawrence MA 01843
$669,900 · 2 units · MLS# 73525828
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%· $167,475 down
Operating (recurring)
Results
Gross scheduled income$44,400/yr
Net operating income (NOI)$20,916/yr
Cap rate3.1%
GRM15.1
Loan amount$502,425
Mortgage (P&I)$3,343/mo
Cash invested (down + CapEx)$167,475
Annual cash flow$-19,196
Cash-on-cash return-11.5%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.