Home › 14 Wyman St., Lynn MA 01905 › Analyze
Property Analyzer
14 Wyman St., Lynn MA 01905 — $799,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
14 Wyman St., Lynn MA 01905
$799,000 · 2 units · MLS# 73507903
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%· $199,750 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$26,546/yr
Cap rate3.3%
GRM14.5
Loan amount$599,250
Mortgage (P&I)$3,987/mo
Cash invested (down + CapEx)$199,750
Annual cash flow$-21,296
Cash-on-cash return-10.7%
DSCR0.55
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
