Boston Investing | Listings

48 Saratoga St, Lynn MA 01902 — $850,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

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

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$55,200/yr

Net operating income (NOI)$20,486/yr

Cap rate2.4%

GRM15.4

Loan amount$637,500

Mortgage (P&I)$4,241/mo

Annual cash flow$-30,410

Cash-on-cash return-14.3%

DSCR0.40

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

Property Analyzer