Home › 35-37 Park St, Lynn MA 01905 › Analyze
Property Analyzer
35-37 Park St, Lynn MA 01905 — $1,529,986 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
35-37 Park St, Lynn MA 01905
$1,529,986 · 6 units · MLS# 73519410
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $13,800 (6 units)
Acquisition & financing (one-time)
Down payment%· $382,497 down
Operating (recurring)
Results
Gross scheduled income$165,600/yr
Net operating income (NOI)$93,510/yr
Cap rate6.1%
GRM9.2
Loan amount$1,147,490
Mortgage (P&I)$7,634/mo
Cash invested (down + CapEx)$382,497
Annual cash flow$1,899
Cash-on-cash return0.5%
DSCR1.02
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.