Home › 29-35 Sagamore Street, Lynn MA 01902 › Analyze
Property Analyzer
29-35 Sagamore Street, Lynn MA 01902 — $2,649,000 · 12 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
29-35 Sagamore Street, Lynn MA 01902
$2,649,000 · 12 units · MLS# 73525911
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $27,600 (12 units)
Acquisition & financing (one-time)
Down payment%· $662,250 down
Operating (recurring)
Results
Gross scheduled income$331,200/yr
Net operating income (NOI)$193,596/yr
Cap rate7.3%
GRM8.0
Loan amount$1,986,750
Mortgage (P&I)$13,218/mo
Cash invested (down + CapEx)$662,250
Annual cash flow$34,981
Cash-on-cash return5.3%
DSCR1.22
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.