Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Solid 4-Family Income Investment 174 Park St Immeuble residentiel 4 lots 1 117 896 € (279 474 €/Lot) Taux de capitalisation 7,12 % Lawrence, MA 01841

Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Estimated Stabilized Gross Income: $105,600
- Extended Lot with 8+ Off-street Parking with an additional One Car garage.
- IMMEDIATE UPSIDE VALUE: $2650/month in untapped rental spread can be captured systematically due to 100% Tenancy At Will.
- Effective Year Built: 2010
- COMPLIANCE RISK ELIMINATED: Central Fire Sprinkler System removes the single largest structural liability facing multi-fam investors in older markets
- UTILITY INSULATION: separate gas and electricity meters protect landlord net operating income from tenant utility usage spikes.
Résumé analytique
EXECUTIVE SUMMARY
172 Park Street presents an opportunity to acquire a professionally maintained legal four-family apartment building in one of Lawrence's established residential neighborhoods. The property offers immediate income with additional upside through lease-up of the vacant owner's unit and below-market in-place rents.
The property contains approximately 5,473 square feet with 12 bedrooms and four full bathrooms situated on a 7,230-square-foot lot. Three Tenant-at-Will units currently produce $75,000 in annual gross income, while the vacant owner's unit creates immediate flexibility for an owner-occupant or lease-up at current market rents.
Based on estimated market rents of approximately $2,200 per unit, stabilized gross income is projected at approximately $105,600 annually.
INVESTMENT HIGHLIGHTS
• Legal Four-Family
• Offered at $1,300,000
• Owner's Unit Delivered Vacant
• Current Gross Income
$75,000
• Estimated Stabilized Gross Income
$105,600
• Separate Gas & Electric
• Individual Gas Heating Systems
• 200-Amp Electrical Service with House Meter
• Replacement Windows
• Certified Central Fire Sprinkler System
• Coin-Operated Laundry
• Tenant Storage
• 8+ Off-Street Parking
• Garage
• Three Tenant-at-Will Units
• Lead Compliance Documentation Available
PROPERTY DESCRIPTION
The building has been professionally maintained and features replacement windows, individually metered gas and electric service, individual gas heating systems, a certified central fire sprinkler system, coin-operated laundry, dedicated tenant storage, and abundant off-street parking.
Three apartments are currently occupied by Tenant-at-Will residents paying $2,200, $2,100, and $1,950 per month. The owner's apartment will be delivered vacant at closing, providing immediate occupancy or lease-up flexibility.
Water and sewer remain owner-paid.
Snow removal and routine maintenance have historically been performed by the owner and are therefore not reflected as separate operating expenses.
LOCATION
Conveniently located near Interstate 495, Interstate 93, Route 28, public transportation, shopping, restaurants, schools, parks, and major employment centers serving the Merrimack Valley and Southern New Hampshire commuter markets.
VALUE-ADD OPPORTUNITY
This asset offers investors the opportunity to increase revenue through lease-up of the vacant owner's unit and future turnover of below-market leases to current market rents while benefiting from a building with numerous infrastructure improvements already completed.
A due diligence package including rent roll, operating expenses, lead compliance documentation, utility information, and additional property details is available to qualified buyers upon request.
172 Park Street presents an opportunity to acquire a professionally maintained legal four-family apartment building in one of Lawrence's established residential neighborhoods. The property offers immediate income with additional upside through lease-up of the vacant owner's unit and below-market in-place rents.
The property contains approximately 5,473 square feet with 12 bedrooms and four full bathrooms situated on a 7,230-square-foot lot. Three Tenant-at-Will units currently produce $75,000 in annual gross income, while the vacant owner's unit creates immediate flexibility for an owner-occupant or lease-up at current market rents.
Based on estimated market rents of approximately $2,200 per unit, stabilized gross income is projected at approximately $105,600 annually.
INVESTMENT HIGHLIGHTS
• Legal Four-Family
• Offered at $1,300,000
• Owner's Unit Delivered Vacant
• Current Gross Income
$75,000
• Estimated Stabilized Gross Income
$105,600
• Separate Gas & Electric
• Individual Gas Heating Systems
• 200-Amp Electrical Service with House Meter
• Replacement Windows
• Certified Central Fire Sprinkler System
• Coin-Operated Laundry
• Tenant Storage
• 8+ Off-Street Parking
• Garage
• Three Tenant-at-Will Units
• Lead Compliance Documentation Available
PROPERTY DESCRIPTION
The building has been professionally maintained and features replacement windows, individually metered gas and electric service, individual gas heating systems, a certified central fire sprinkler system, coin-operated laundry, dedicated tenant storage, and abundant off-street parking.
Three apartments are currently occupied by Tenant-at-Will residents paying $2,200, $2,100, and $1,950 per month. The owner's apartment will be delivered vacant at closing, providing immediate occupancy or lease-up flexibility.
Water and sewer remain owner-paid.
Snow removal and routine maintenance have historically been performed by the owner and are therefore not reflected as separate operating expenses.
LOCATION
Conveniently located near Interstate 495, Interstate 93, Route 28, public transportation, shopping, restaurants, schools, parks, and major employment centers serving the Merrimack Valley and Southern New Hampshire commuter markets.
VALUE-ADD OPPORTUNITY
This asset offers investors the opportunity to increase revenue through lease-up of the vacant owner's unit and future turnover of below-market leases to current market rents while benefiting from a building with numerous infrastructure improvements already completed.
A due diligence package including rent roll, operating expenses, lead compliance documentation, utility information, and additional property details is available to qualified buyers upon request.
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Pro forma - 2026) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Espace d’entreposage
- Machine à laver/sèche-linge
- Système de sprinklers
- Dressing
- Cour
- Sous-sol
Caractéristiques du site
- Terrain clôturé
- Laverie
- Espace d’entreposage
- Transports en commun
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 3+3 | 4 | 1 892 € | 93 |
1 1
Exceptionnellement praticable à pied
90/100
Relativement adapté aux voitures
40/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
Taxes foncières
| Numéro de parcelle | LAWR-000150-000000-000003 | Évaluation totale | 665 836 € (2025) |
| Évaluation du terrain | 107 060 € (2025) | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 558 776 € (2025) | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
LAWR-000150-000000-000003
Évaluation du terrain
107 060 € (2025)
Évaluation des aménagements
558 776 € (2025)
Évaluation totale
665 836 € (2025)
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2026
1 sur 2
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Realty Direct Somerville
Solid 4-Family Income Investment | 174 Park St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
