Home › 16 Quincy St, Methuen MA 01844 › Analyze

Property Analyzer

16 Quincy St, Methuen MA 01844 — $1,399,000 · 3 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: $5,700 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$68,400/yr
Net operating income (NOI)$19,853/yr
Cap rate1.4%
GRM20.5
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Annual cash flow$-63,915
Cash-on-cash return-18.3%
DSCR0.24

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

← Back to listing