Boston Investing | Listings

1225 Sea St, Quincy MA 02169 — $1,599,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/mo

Total monthly rent: $15,600 (6 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$187,200/yr

Net operating income (NOI)$90,012/yr

Cap rate5.6%

GRM8.5

Loan amount$1,199,250

Mortgage (P&I)$7,979/mo

Annual cash flow$-5,732

Cash-on-cash return-1.4%

DSCR0.94

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

Property Analyzer