Boston Investing | Listings

11 Fernwood Ave, Lynn MA 01904 — $999,999 · 3 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$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $6,900 (3 units)

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

Gross scheduled income$82,800/yr

Net operating income (NOI)$35,129/yr

Cap rate3.5%

GRM12.1

Loan amount$749,999

Mortgage (P&I)$4,990/mo

Annual cash flow$-24,748

Cash-on-cash return-9.9%

DSCR0.59

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

Property Analyzer