Boston Investing | Listings

2 Peirce Rd, Lynn MA 01902 — $1,299,900 · 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)$30,330/yr

Cap rate2.3%

GRM15.7

Loan amount$974,925

Mortgage (P&I)$6,486/mo

Annual cash flow$-47,504

Cash-on-cash return-14.6%

DSCR0.39

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

Property Analyzer