Home › 7 Ward St, Lynn MA 01902 › Analyze
Property Analyzer
7 Ward St, Lynn MA 01902 — $940,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
7 Ward St, Lynn MA 01902
$940,000 · 3 units · MLS# 73483241
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $235,000 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$43,955/yr
Cap rate4.7%
GRM11.4
Loan amount$705,000
Mortgage (P&I)$4,690/mo
Cash invested (down + CapEx)$235,000
Annual cash flow$-12,330
Cash-on-cash return-5.2%
DSCR0.78
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.