Boston Investing | Listings

199 Allen Ave, Lynn MA 01902 — $509,900 · 2 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$/moUnit 2$/mo

Total monthly rent: $4,600 (2 units)

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

Gross scheduled income$55,200/yr

Net operating income (NOI)$25,927/yr

Cap rate5.1%

GRM9.2

Loan amount$382,425

Mortgage (P&I)$2,544/mo

Annual cash flow$-4,604

Cash-on-cash return-3.6%

DSCR0.85

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

Property Analyzer