Boston Investing | Listings

7 Ward St, Lynn MA 01902 — $940,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $6,900 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$82,800/yr

Net operating income (NOI)$36,089/yr

Cap rate3.8%

GRM11.4

Loan amount$705,000

Mortgage (P&I)$4,690/mo

Annual cash flow$-20,196

Cash-on-cash return-8.6%

DSCR0.64

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

Property Analyzer