Home › 106 E Haverhill, Lawrence MA 01841 › Analyze
Property Analyzer
106 E Haverhill, Lawrence MA 01841 — $619,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
106 E Haverhill, Lawrence MA 01841
$619,000 · 3 units · MLS# 73520168
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,550 (3 units)
Acquisition & financing (one-time)
Down payment%· $154,750 down
Operating (recurring)
Results
Gross scheduled income$66,600/yr
Net operating income (NOI)$37,549/yr
Cap rate6.1%
GRM9.3
Loan amount$464,250
Mortgage (P&I)$3,089/mo
Cash invested (down + CapEx)$154,750
Annual cash flow$484
Cash-on-cash return0.3%
DSCR1.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.