Home › 108 Franklin St, Lynn MA 01902 › Analyze

Property Analyzer

108 Franklin St, Lynn MA 01902 — $7,200,000 · 30 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: $69,000 (30 units)

Assumptions (edit anything)

Results

Gross scheduled income$828,000/yr
Net operating income (NOI)$396,090/yr
Cap rate5.5%
GRM8.7
Loan amount$5,400,000
Mortgage (P&I)$35,926/mo
Annual cash flow$-35,026
Cash-on-cash return-1.9%
DSCR0.92

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

← Back to listing