Home › 74 Myrtle St, Lynn MA 01905 › Analyze
Property Analyzer
74 Myrtle St, Lynn MA 01905 — $680,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
74 Myrtle St, Lynn MA 01905
$680,000 · 2 units · MLS# 73492307
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $170,000 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$28,450/yr
Cap rate4.2%
GRM12.3
Loan amount$510,000
Mortgage (P&I)$3,393/mo
Cash invested (down + CapEx)$170,000
Annual cash flow$-12,267
Cash-on-cash return-7.2%
DSCR0.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.