Home › 10 Edgemere Rd, Quincy MA 02169 › Analyze

Property Analyzer

10 Edgemere Rd, Quincy MA 02169 — $965,000 · 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)$23,092/yr
Cap rate2.4%
GRM15.5
Loan amount$723,750
Mortgage (P&I)$4,815/mo
Annual cash flow$-34,690
Cash-on-cash return-14.4%
DSCR0.40

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

← Back to listing