Boston Investing | Listings

24 Cherry St, Lynn MA 01902 — $1,490,000 · 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)$27,289/yr

Cap rate1.8%

GRM18.0

Loan amount$1,117,500

Mortgage (P&I)$7,435/mo

Annual cash flow$-61,928

Cash-on-cash return-16.6%

DSCR0.31

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

Property Analyzer