Home › 74-76 Butler Rd, Quincy MA 02169 › Analyze

Property Analyzer

74-76 Butler Rd, Quincy MA 02169 — $1,895,000 · 2 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: $5,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$62,400/yr
Net operating income (NOI)$8,212/yr
Cap rate0.4%
GRM30.4
Loan amount$1,421,250
Mortgage (P&I)$9,456/mo
Annual cash flow$-105,255
Cash-on-cash return-22.2%
DSCR0.07

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

← Back to listing