Home › 9 Hamilton Ave, Lynn MA 01902 › Analyze

Property Analyzer

9 Hamilton Ave, Lynn MA 01902 — $1,250,000 · 3 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: $6,900 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$82,800/yr
Net operating income (NOI)$31,129/yr
Cap rate2.5%
GRM15.1
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-43,718
Cash-on-cash return-14.0%
DSCR0.42

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

← Back to listing