Home › 23 Lawrence Ave, Boston MA 02121 › Analyze
Property Analyzer
23 Lawrence Ave, Boston MA 02121 — $1,379,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
23 Lawrence Ave, Boston MA 02121
$1,379,000 · 3 units · MLS# 73477175
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $344,750 down
Operating (recurring)
Results
Gross scheduled income$118,800/yr
Net operating income (NOI)$62,581/yr
Cap rate4.5%
GRM11.6
Loan amount$1,034,250
Mortgage (P&I)$6,881/mo
Cash invested (down + CapEx)$344,750
Annual cash flow$-19,990
Cash-on-cash return-5.8%
DSCR0.76
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.