Home › 431-433 Chatham, Lynn MA 01902 › Analyze

Property Analyzer

431-433 Chatham, Lynn MA 01902 — $1,160,000 · 4 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: $9,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$110,400/yr
Net operating income (NOI)$49,612/yr
Cap rate4.3%
GRM10.5
Loan amount$870,000
Mortgage (P&I)$5,788/mo
Annual cash flow$-19,846
Cash-on-cash return-6.8%
DSCR0.71

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

← Back to listing