Home › 30 Elmwood Park, Quincy MA 02171 › Analyze

Property Analyzer

30 Elmwood Park, Quincy MA 02171 — $1,399,000 · 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)$54,680/yr
Cap rate3.9%
GRM11.2
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-29,088
Cash-on-cash return-8.3%
DSCR0.65

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

← Back to listing