Home › 139-141 Foster St, Lawrence MA 01843 › Analyze
Property Analyzer
139-141 Foster St, Lawrence MA 01843 — $875,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
139-141 Foster St, Lawrence MA 01843
$875,000 · 3 units · MLS# 73510122
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%· $218,750 down
Operating (recurring)
Results
Gross scheduled income$66,600/yr
Net operating income (NOI)$33,453/yr
Cap rate3.8%
GRM13.1
Loan amount$656,250
Mortgage (P&I)$4,366/mo
Cash invested (down + CapEx)$218,750
Annual cash flow$-18,940
Cash-on-cash return-8.7%
DSCR0.64
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.