Home › 121 N Common, Lynn MA 01902 › Analyze
Property Analyzer
121 N Common, Lynn MA 01902 — $999,000 · 13 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
121 N Common, Lynn MA 01902
$999,000 · 13 units · MLS# 73490100
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $29,900 (13 units)
Acquisition & financing (one-time)
Down payment%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$358,800/yr
Net operating income (NOI)$239,661/yr
Cap rate24.0%
GRM2.8
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$179,844
Cash-on-cash return72.0%
DSCR4.01
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.