Home › 135 Safford St, Quincy MA 02170 › Analyze

Property Analyzer

135 Safford St, Quincy MA 02170 — $1,250,000 · 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)$18,532/yr
Cap rate1.5%
GRM20.0
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-56,315
Cash-on-cash return-18.0%
DSCR0.25

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

← Back to listing