Home › 6 Hampden Pl, Lynn MA 01902 › Analyze
Property Analyzer
6 Hampden Pl, Lynn MA 01902 — $749,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Hampden Pl, Lynn MA 01902
$749,999 · 2 units · MLS# 73525028
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%· $187,500 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$27,330/yr
Cap rate3.6%
GRM13.6
Loan amount$562,499
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,500
Annual cash flow$-17,578
Cash-on-cash return-9.4%
DSCR0.61
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.