Home › 183 Whitwell St, Quincy MA 02169 › Analyze

Property Analyzer

183 Whitwell St, Quincy MA 02169 — $1,680,000 · 4 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: $10,400 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$124,800/yr
Net operating income (NOI)$50,184/yr
Cap rate3.0%
GRM13.5
Loan amount$1,260,000
Mortgage (P&I)$8,383/mo
Annual cash flow$-50,410
Cash-on-cash return-12.0%
DSCR0.50

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

← Back to listing