Home › 74 Myrtle St, Lynn MA 01905 › Analyze

Property Analyzer

74 Myrtle St, Lynn MA 01905 — $680,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$23,206/yr
Cap rate3.4%
GRM12.3
Loan amount$510,000
Mortgage (P&I)$3,393/mo
Annual cash flow$-17,511
Cash-on-cash return-10.3%
DSCR0.57

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing