Home › 4-4A Broad St, Lynn MA 01902 › Analyze
Property Analyzer
4-4A Broad St, Lynn MA 01902 — $1,190,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
4-4A Broad St, Lynn MA 01902
$1,190,000 · 4 units · MLS# 73520240
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%· $297,500 down
Operating (recurring)
Results
Gross scheduled income$110,400/yr
Net operating income (NOI)$59,620/yr
Cap rate5.0%
GRM10.8
Loan amount$892,500
Mortgage (P&I)$5,938/mo
Cash invested (down + CapEx)$297,500
Annual cash flow$-11,634
Cash-on-cash return-3.9%
DSCR0.84
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.