Home › 156 Euclid Ave, Lynn MA 01904 › Analyze
Property Analyzer
156 Euclid Ave, Lynn MA 01904 — $539,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
156 Euclid Ave, Lynn MA 01904
$539,999 · 2 units · MLS# 73388167
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%· $135,000 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$30,690/yr
Cap rate5.7%
GRM9.8
Loan amount$404,999
Mortgage (P&I)$2,694/mo
Cash invested (down + CapEx)$135,000
Annual cash flow$-1,644
Cash-on-cash return-1.2%
DSCR0.95
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
