Home › 82 Fayette St, Lynn MA 01902 › Analyze
Property Analyzer
82 Fayette St, Lynn MA 01902 — $850,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
82 Fayette St, Lynn MA 01902
$850,000 · 8 units · MLS# 73528485
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $18,400 (8 units)
Acquisition & financing (one-time)
Down payment%· $212,500 down
Operating (recurring)
Results
Gross scheduled income$220,800/yr
Net operating income (NOI)$143,720/yr
Cap rate16.9%
GRM3.8
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,500
Annual cash flow$92,824
Cash-on-cash return43.7%
DSCR2.82
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.