Home › 229 Jackson St, Lawrence MA 01841 › Analyze
Property Analyzer
229 Jackson St, Lawrence MA 01841 — $1,149,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
229 Jackson St, Lawrence MA 01841
$1,149,000 · 6 units · MLS# 73492347
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $11,100 (6 units)
Acquisition & financing (one-time)
Down payment%· $287,250 down
Operating (recurring)
Results
Gross scheduled income$133,200/yr
Net operating income (NOI)$76,521/yr
Cap rate6.7%
GRM8.6
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Cash invested (down + CapEx)$287,250
Annual cash flow$7,722
Cash-on-cash return2.7%
DSCR1.11
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.