Home › 67-69 Penn St, Quincy MA 02169 › Analyze

Property Analyzer

67-69 Penn St, Quincy MA 02169 — $899,000 · 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)$24,148/yr
Cap rate2.7%
GRM14.4
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-29,682
Cash-on-cash return-13.2%
DSCR0.45

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

← Back to listing