Home › 4-6 Chelmsford St, Lawrence MA 01841 › Analyze
Property Analyzer
4-6 Chelmsford St, Lawrence MA 01841 — $925,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4-6 Chelmsford St, Lawrence MA 01841
$925,000 · 3 units · MLS# 73518875
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%· $231,250 down
Operating (recurring)
Results
Gross scheduled income$66,600/yr
Net operating income (NOI)$32,653/yr
Cap rate3.5%
GRM13.9
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Cash invested (down + CapEx)$231,250
Annual cash flow$-22,734
Cash-on-cash return-9.8%
DSCR0.59
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.