Home › 502 Western Ave, Lynn MA 01904 › Analyze
Property Analyzer
502 Western Ave, Lynn MA 01904 — $869,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
502 Western Ave, Lynn MA 01904
$869,900 · 2 units · MLS# 73488300
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%· $217,475 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$25,411/yr
Cap rate2.9%
GRM15.8
Loan amount$652,425
Mortgage (P&I)$4,341/mo
Cash invested (down + CapEx)$217,475
Annual cash flow$-26,676
Cash-on-cash return-12.3%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.