Investment Analysis — 25 Oak St #D

Methuen, MA 01844

Based on HUD Small Area Fair Market Rent for Lawrence, MA-NH HUD Metro FMR Area, a 2-bedroom in 01844 carries an estimated $2,310/mo in gross rent — about a 3.53% cap rate and $12,890/yr in estimated NOI at the $365,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,225

Style

Condominium

Built

1982

This condominium is conveniently located to highways, shopping and schools. It is 1225 square feet which includes a finished bonus room in the basement and presents an inviting, move-in-ready residence. This property, spanning two stories plus a semi finished lower level, offers a refined living experience. The first floor offers a large fully applianced eat-in kitchen with loads of cabinet space and closet, a half bath and a large living room with access to the rear yard. The second floor features two well-proportioned bedrooms with hardwood flooring, plenty of closet space and Jack & Jill full bathroom with direct access from either bedroom. The lower level offers an unheated bonus room great for exercise, office or kids game room plus additional closet space for storage, laundry and utilities. Other features include, updated windows, 2 parking spaces assigned, wall air conditioning and central vacuum.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.