Home › 82 Linwood St, Lynn MA 01905 › Analyze
Property Analyzer
82 Linwood St, Lynn MA 01905 — $785,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
82 Linwood St, Lynn MA 01905
$785,000 · 2 units · MLS# 73495249
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%· $196,250 down
Operating (recurring)
Results
Gross scheduled income$55,200/yr
Net operating income (NOI)$26,770/yr
Cap rate3.4%
GRM14.2
Loan amount$588,750
Mortgage (P&I)$3,917/mo
Cash invested (down + CapEx)$196,250
Annual cash flow$-20,234
Cash-on-cash return-10.3%
DSCR0.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.