Home › 10 Adams St, Lynn MA 01902 › Analyze
Property Analyzer
10 Adams St, Lynn MA 01902 — $1,050,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
10 Adams St, Lynn MA 01902
$1,050,000 · 3 units · MLS# 73500868
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $6,900 (3 units)
Acquisition & financing (one-time)
Down payment%· $262,500 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$42,195/yr
Cap rate4.0%
GRM12.7
Loan amount$787,500
Mortgage (P&I)$5,239/mo
Cash invested (down + CapEx)$262,500
Annual cash flow$-20,676
Cash-on-cash return-7.9%
DSCR0.67
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
