Home › 27 Flint St, Lynn MA 01905 › Analyze
Property Analyzer
27 Flint St, Lynn MA 01905 — $629,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
27 Flint St, Lynn MA 01905
$629,900 · 2 units · MLS# 73535210
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $157,475 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$29,251/yr
Cap rate4.6%
GRM11.4
Loan amount$472,425
Mortgage (P&I)$3,143/mo
Cash invested (down + CapEx)$157,475
Annual cash flow$-8,466
Cash-on-cash return-5.4%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
