Home › 190-192 Kendrick Ave, Quincy MA 02169 › Analyze

Property Analyzer

190-192 Kendrick Ave, Quincy MA 02169 — $1,095,000 · 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)$21,012/yr
Cap rate1.9%
GRM17.5
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Annual cash flow$-44,554
Cash-on-cash return-16.3%
DSCR0.32

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

← Back to listing