Home › 139 Franklin St, Lynn MA 01902 › Analyze

Property Analyzer

139 Franklin St, Lynn MA 01902 — $2,025,000 · 9 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: $20,700 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$248,400/yr
Net operating income (NOI)$120,987/yr
Cap rate6.0%
GRM8.2
Loan amount$1,518,750
Mortgage (P&I)$10,104/mo
Annual cash flow$-264
Cash-on-cash return-0.1%
DSCR1.00

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

← Back to listing