Home › 94 Eutaw Ave, Lynn MA 01902 › Analyze

Property Analyzer

94 Eutaw Ave, Lynn MA 01902 — $799,900 · 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)$21,287/yr
Cap rate2.7%
GRM14.5
Loan amount$599,925
Mortgage (P&I)$3,991/mo
Annual cash flow$-26,609
Cash-on-cash return-13.3%
DSCR0.44

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

← Back to listing