Home › 11 Fernwood Ave, Lynn MA 01904 › Analyze
Property Analyzer
11 Fernwood Ave, Lynn MA 01904 — $999,999 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11 Fernwood Ave, Lynn MA 01904
$999,999 · 3 units · MLS# 73527966
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%· $250,000 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$42,995/yr
Cap rate4.3%
GRM12.1
Loan amount$749,999
Mortgage (P&I)$4,990/mo
Cash invested (down + CapEx)$250,000
Annual cash flow$-16,882
Cash-on-cash return-6.8%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.