Home › 76-78 Linden St, Lynn MA 01905 › Analyze
Property Analyzer
76-78 Linden St, Lynn MA 01905 — $900,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
76-78 Linden St, Lynn MA 01905
$900,000 · 2 units · MLS# 73488791
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%· $225,000 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$24,930/yr
Cap rate2.8%
GRM16.3
Loan amount$675,000
Mortgage (P&I)$4,491/mo
Cash invested (down + CapEx)$225,000
Annual cash flow$-28,960
Cash-on-cash return-12.9%
DSCR0.46
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.