Home › 76-78 Linden St, Lynn MA 01905 › Analyze

Property Analyzer

76-78 Linden St, Lynn MA 01905 — $900,000 · 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)$19,686/yr
Cap rate2.2%
GRM16.3
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Annual cash flow$-34,204
Cash-on-cash return-15.2%
DSCR0.37

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

← Back to listing