Home › 24 Cherry St, Lynn MA 01902 › Analyze
Property Analyzer
24 Cherry St, Lynn MA 01902 — $1,490,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 Cherry St, Lynn MA 01902
$1,490,000 · 3 units · MLS# 73526044
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%· $372,500 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$35,155/yr
Cap rate2.4%
GRM18.0
Loan amount$1,117,500
Mortgage (P&I)$7,435/mo
Cash invested (down + CapEx)$372,500
Annual cash flow$-54,062
Cash-on-cash return-14.5%
DSCR0.39
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.