Home › 74-76 Myrtle St, Lynn MA 01905 › Analyze

Property Analyzer

74-76 Myrtle St, Lynn MA 01905 — $1,600,000 · 5 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: $11,500 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$138,000/yr
Net operating income (NOI)$59,615/yr
Cap rate3.7%
GRM11.6
Loan amount$1,200,000
Mortgage (P&I)$7,984/mo
Annual cash flow$-36,189
Cash-on-cash return-9.0%
DSCR0.62

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

← Back to listing