Home › 190 Washington St, Lynn MA 01902 › Analyze
Property Analyzer
190 Washington St, Lynn MA 01902 — $1,575,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
190 Washington St, Lynn MA 01902
$1,575,000 · 6 units · MLS# 73500388
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $393,750 down
Operating (recurring)
Results
Gross scheduled income$165,600/yr
Net operating income (NOI)$92,790/yr
Cap rate5.9%
GRM9.5
Loan amount$1,181,250
Mortgage (P&I)$7,859/mo
Cash invested (down + CapEx)$393,750
Annual cash flow$-1,517
Cash-on-cash return-0.4%
DSCR0.98
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.