Home › 17-19 Lowe St, Quincy MA 02169 › Analyze
Property Analyzer
17-19 Lowe St, Quincy MA 02169 — $749,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
17-19 Lowe St, Quincy MA 02169
$749,000 · 2 units · MLS# 73496466
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,200 (2 units)
Acquisition & financing (one-time)
Down payment%· $187,250 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$32,476/yr
Cap rate4.3%
GRM12.0
Loan amount$561,750
Mortgage (P&I)$3,737/mo
Cash invested (down + CapEx)$187,250
Annual cash flow$-12,372
Cash-on-cash return-6.6%
DSCR0.72
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
