Home › 10 Essex Ct, Lynn MA 01902 › Analyze

Property Analyzer

10 Essex Ct, Lynn MA 01902 — $599,000 · 2 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: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$24,502/yr
Cap rate4.1%
GRM10.9
Loan amount$449,250
Mortgage (P&I)$2,989/mo
Annual cash flow$-11,364
Cash-on-cash return-7.6%
DSCR0.68

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

← Back to listing