Home › 121 N Common, Lynn MA 01902 › Analyze

Property Analyzer

121 N Common, Lynn MA 01902 — $999,000 · 13 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $29,900 (13 units)

Assumptions (edit anything)

Results

Gross scheduled income$358,800/yr
Net operating income (NOI)$205,575/yr
Cap rate20.6%
GRM2.8
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$145,758
Cash-on-cash return58.4%
DSCR3.44

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

← Back to listing