Home › 9-11 Dungeon Ave, Lynn MA 01905 › Analyze

Property Analyzer

9-11 Dungeon Ave, Lynn MA 01905 — $579,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

9-11 Dungeon Ave, Lynn MA 01905
Investment Analysis

9-11 Dungeon Ave, Lynn MA 01905

$579,900 · 2 units · MLS# 73536785
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%· $144,975 down

Operating (recurring)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$30,051/yr
Cap rate5.2%
GRM10.5
Loan amount$434,925
Mortgage (P&I)$2,894/mo
Cash invested (down + CapEx)$144,975
Annual cash flow$-4,672
Cash-on-cash return-3.2%
DSCR0.87

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

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook