Boston Investing | Listings

35-37 Park St, Lynn MA 01905 — $1,529,986 · 6 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$/moUnit 4$/moUnit 5$/moUnit 6$/mo

Total monthly rent: $13,800 (6 units)

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

Gross scheduled income$165,600/yr

Net operating income (NOI)$77,778/yr

Cap rate5.1%

GRM9.2

Loan amount$1,147,490

Mortgage (P&I)$7,634/mo

Annual cash flow$-13,833

Cash-on-cash return-3.6%

DSCR0.85

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

Property Analyzer