Home › 502 Western Ave, Lynn MA 01904 › Analyze

Property Analyzer

502 Western Ave, Lynn MA 01904 — $869,900 · 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)$20,167/yr
Cap rate2.3%
GRM15.8
Loan amount$652,425
Mortgage (P&I)$4,341/mo
Annual cash flow$-31,920
Cash-on-cash return-14.7%
DSCR0.39

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

← Back to listing