Home35-37 Park St, Lynn MA 01905 › Analyze

Property Analyzer

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.

Rent roll (per unit)

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

Assumptions (edit anything)

Results

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.

← Back to listing