Overview Property Details Payment Calculator Walkability

Closed

185 Willow St, Lawrence MA 01841

$650,000

Estimated $1,445.30/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $216,666.67

Total Rent: 0/year

Estimated CAP Rate: -0.85%

6 Bedrooms

3 Full Baths

2,664 SqFt

Total Parking: 4

3,200 SqFt

Wonderful opportunity to own a 3-unit property in Lawrence with great income potential. Property features 6 bedrooms, 3 bathrooms, a driveway that fits 4+ cars and much more! 3 new boilers, water heaters and new roof in 2017. All 3 units have been renovated in the past 5-yea...

This home has been viewed 32 times

Last Checked: May 7th, 2024 at 12:46am (Source: MLS PIN #73069754)

Gross Income: $0

Gross Expenses: $5,546

Net Income Calc: $5,546

CAP Rate: -0.85%

Annual Expenses for 185 Willow St, Lawrence MA 01841

Total Gross Expenses (Calculated)$5,546/year

APOD AvailableNo

Heating

Electricity

Water$350

Gas$350

Insurance

Sewer$350

Trash Removal

Repair & Maintenance$500

Management

Miscellaneous

Real Estate Tax$4,696

Annual Income & Unit Breakdown for 185 Willow St, Lawrence MA 01841

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit3

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 185 Willow St, Lawrence MA 01841

Listing ID73069754

Property TypeMulti Family / 3 Family

Price$650,000 ($243.99/SqFt)

Style3 Family

CityLawrence

CountyEssex

MLS AreaNorth Lawrence

Neighborhood(s)

Approximate Living Area Total2,664 SqFt

Approximate Lot Size (Acres)0.07 acres

Total Parking4

Garage Parking

Year Built1925

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

Zoningres

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 185 Willow St, Lawrence MA 01841

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$850

Total Gross Income By Broker$51,600

Total Net Income By Broker$51,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation2%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 185 Willow St, Lawrence MA 01841

Real Estate Taxes$4,696

Tax Year2022

Assessed Value$410,500

Financial Data SourceOwner

Total Gross Expenses By Broker$850

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$51,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$51,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)-0.85%

Location Information for 185 Willow St, Lawrence MA 01841

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaNorth Lawrence

Area AmenitiesPublic School, Shopping, Laundromat, Public Transportation

Contact Information for 185 Willow St, Lawrence MA 01841

Agent

Name: Eliana Liranzo

MLS ID: CN244920

Office ID: AN7143

National Association ID: 456016528

Address: 44 Bradford Avneue

City: Haverhill

State: MA

Zip: 01835

Office

Name: Team Zingales Realty, LLC

MLS Office ID: AN7143

Phone: 888-832-6910

Team Members

Payment Calculator

$4,396.42 per month

30 Years Fixed, 6.75% Interest

Property Taxes $391.33

Principal & Interest $4,005.09

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Team Zingales Realty, LLC

Eliana Liranzo

Agent Phone

Office Phone

(888) 832-6910

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.07 acres (3,200 SqFt)
    [add_date] => 2024-05-07 00:46:23
    [address] => Willow St
    [agent] => Array
        (
            [address] => 44 Bradford Avneue
            [city] => Haverhill
            [id] => CN244920
            [name] => Eliana Liranzo
            [national_association] => 456016528
            [office] => AN7143
            [state] => MA
            [zip] => 01835
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,664 SqFt
    [approx_lot_size_acres] => 0.07 acres
    [approx_lot_size_sqft] => 3,200 SqFt
    [assessed_value] => $410,500
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 185 Willow St Lawrence
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%%
    [buyer_agent_id] => TM005072
    [buyer_office_id] => AN6420
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => -0.85%
    [city] => Lawrence
    [community_features] => Array
        (
            [0] => Public School
            [1] => Shopping
            [2] => Laundromat
            [3] => Public Transportation
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Wonderful opportunity to own a 3-unit property in Lawrence with great income potential. Property features 6 bedrooms, 3 bathrooms, a driveway that fits 4+ cars and much more! 3 new boilers, water heaters and new roof in 2017. All 3 units have been renovated in the past 5-years; 3rd floor was renovated recently. Conveniently located near shopping, restaurants, schools and tons of local convenient amenities. This is a great opportunity for investors. NO SHOWINGS UNTIL OPEN HOUSE
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2%%
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Owner
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $350
        )

[gross_income] => Array
        (
            [0] => $51,600
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 329066
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:46:23
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,664 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Level
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => North Lawrence
    [mls_id] => 73069754
    [neighborhoods] => Array
        (
        )

[net_income_calc] => -5546
    [net_operating_income] => Array
        (
            [0] => $51,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN7143
            [name] => Team Zingales Realty, LLC
            [phone] => 888-832-6910
        )

[operating_expense] => Array
        (
            [0] => $850
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 347-801-3108
    [pool_features] => Array
        (
        )

[price] => $650,000
    [price_per_sqft] => 243.99
    [price_per_unit] => 216666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $4,696
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $500
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $350
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Closed
        )

[street_number] => 185
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN244920
                    [name] => Eliana Liranzo
                    [phone] => 347-801-3108
                    [address] => 44 Bradford Avneue
                    [city] => Haverhill
                    [state] => MA
                    [zip] => 01835
                    [office] => AN7143
                    [national_association] => 456016528
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 5546
    [total_gross_income] => 0
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 0
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 0
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 3
    [unit_3_rent] => Array
        (
            [0] => 0
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 185 Willow St, Lawrence MA 01841
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $350
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1925
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01841
    [zoning] => res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6824825
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/329066/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:24
                    [modified] => 2024-05-07 00:46:24
                )

[1] => Array
                (
                    [id] => 6825516
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[2] => Array
                (
                    [id] => 6825517
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[3] => Array
                (
                    [id] => 6825518
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[4] => Array
                (
                    [id] => 6825519
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[5] => Array
                (
                    [id] => 6825520
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[6] => Array
                (
                    [id] => 6825521
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[7] => Array
                (
                    [id] => 6825522
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

[8] => Array
                (
                    [id] => 6825523
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069754&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 00:46:32
                    [modified] => 2024-05-07 00:46:32
                )

)

)

EXIT

Closed

185 Willow St, Lawrence MA 01841

$650,000

Annual Expenses for 185 Willow St, Lawrence MA 01841

Annual Income & Unit Breakdown for 185 Willow St, Lawrence MA 01841

General Information for 185 Willow St, Lawrence MA 01841

Disclosures for 185 Willow St, Lawrence MA 01841

Financial Information for 185 Willow St, Lawrence MA 01841

Location Information for 185 Willow St, Lawrence MA 01841

Contact Information for 185 Willow St, Lawrence MA 01841

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Team Zingales Realty, LLC

Eliana Liranzo