Home › 159 S Union Street, Lawrence MA 01843 › Analyze
Property Analyzer
159 S Union Street, Lawrence MA 01843 — $1,900,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
159 S Union Street, Lawrence MA 01843
$1,900,000 · 9 units · MLS# 73534642
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $16,650 (9 units)
Acquisition & financing (one-time)
Down payment%· $475,000 down
Operating (recurring)
Results
Gross scheduled income$199,800/yr
Net operating income (NOI)$111,958/yr
Cap rate5.9%
GRM9.5
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Cash invested (down + CapEx)$475,000
Annual cash flow$-1,809
Cash-on-cash return-0.4%
DSCR0.98
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
