Home › 139 Franklin St, Lynn MA 01902 › Analyze
Property Analyzer
139 Franklin St, Lynn MA 01902 — $2,025,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
139 Franklin St, Lynn MA 01902
$2,025,000 · 9 units · MLS# 73502738
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $20,700 (9 units)
Acquisition & financing (one-time)
Down payment%· $506,250 down
Operating (recurring)
Results
Gross scheduled income$248,400/yr
Net operating income (NOI)$144,585/yr
Cap rate7.1%
GRM8.2
Loan amount$1,518,750
Mortgage (P&I)$10,104/mo
Cash invested (down + CapEx)$506,250
Annual cash flow$23,334
Cash-on-cash return4.6%
DSCR1.19
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.