Home › 316 Essex St, Lynn MA 01902 › Analyze
Property Analyzer
316 Essex St, Lynn MA 01902 — $1,250,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
316 Essex St, Lynn MA 01902
$1,250,000 · 3 units · MLS# 73526347
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%· $312,500 down
Operating (recurring)
Results
Gross scheduled income$82,800/yr
Net operating income (NOI)$38,995/yr
Cap rate3.1%
GRM15.1
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Cash invested (down + CapEx)$312,500
Annual cash flow$-35,852
Cash-on-cash return-11.5%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.