Home › 431-433 Chatham, Lynn MA 01902 › Analyze
Property Analyzer
431-433 Chatham, Lynn MA 01902 — $1,160,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
431-433 Chatham, Lynn MA 01902
$1,160,000 · 4 units · MLS# 73447401
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,200 (4 units)
Acquisition & financing (one-time)
Down payment%· $290,000 down
Operating (recurring)
Results
Gross scheduled income$110,400/yr
Net operating income (NOI)$60,100/yr
Cap rate5.2%
GRM10.5
Loan amount$870,000
Mortgage (P&I)$5,788/mo
Cash invested (down + CapEx)$290,000
Annual cash flow$-9,358
Cash-on-cash return-3.2%
DSCR0.87
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.