Home › 17-19 Acorn St, Lynn MA 01902 › Analyze

Property Analyzer

17-19 Acorn St, Lynn MA 01902 — $1,099,986 · 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)$33,529/yr
Cap rate3.0%
GRM13.3
Loan amount$824,990
Mortgage (P&I)$5,489/mo
Annual cash flow$-32,335
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing