Home › 90 Lawn Ave, Quincy MA 02169 › Analyze

Property Analyzer

90 Lawn Ave, Quincy MA 02169 — $829,000 · 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)$25,268/yr
Cap rate3.0%
GRM13.3
Loan amount$621,750
Mortgage (P&I)$4,137/mo
Annual cash flow$-24,370
Cash-on-cash return-11.8%
DSCR0.51

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

← Back to listing