Home › 66 Lewis Street, Lynn MA 01902 › Analyze
Property Analyzer
66 Lewis Street, Lynn MA 01902 — $709,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
66 Lewis Street, Lynn MA 01902
$709,000 · 2 units · MLS# 73529739
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%· $177,250 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$27,986/yr
Cap rate3.9%
GRM12.8
Loan amount$531,750
Mortgage (P&I)$3,538/mo
Cash invested (down + CapEx)$177,250
Annual cash flow$-14,467
Cash-on-cash return-8.2%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.