Home › 29-35 Sagamore Street, Lynn MA 01902 › Analyze

Property Analyzer

29-35 Sagamore Street, Lynn MA 01902 — $2,649,000 · 12 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: $27,600 (12 units)

Assumptions (edit anything)

Results

Gross scheduled income$331,200/yr
Net operating income (NOI)$162,132/yr
Cap rate6.1%
GRM8.0
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Annual cash flow$3,517
Cash-on-cash return0.5%
DSCR1.02

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

← Back to listing