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.

Rent roll (per unit)

Set all units to
Total monthly rent: $18,400 (8 units)

Assumptions (edit anything)

Results

Gross scheduled income$220,800/yr
Net operating income (NOI)$122,744/yr
Cap rate14.4%
GRM3.8
Loan amount$637,500
Mortgage (P&I)$4,241/mo
Annual cash flow$71,848
Cash-on-cash return33.8%
DSCR2.41

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

← Back to listing