Boston Investing | Listings

199 Allen Ave, Lynn MA 01902 — $509,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $4,600 (2 units)

Purchase price$

Down payment%· $127,475 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Gross scheduled income$55,200/yr

Net operating income (NOI)$31,171/yr

Cap rate6.1%

GRM9.2

Loan amount$382,425

Mortgage (P&I)$2,544/mo

Cash invested (down + CapEx)$127,475

Annual cash flow$640

Cash-on-cash return0.5%

DSCR1.02

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer