Home › 165 Whitwell St, Quincy MA 02169 › Analyze
Property Analyzer
165 Whitwell St, Quincy MA 02169 — $925,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
165 Whitwell St, Quincy MA 02169
$925,000 · 2 units · MLS# 73490502
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%· $231,250 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$29,660/yr
Cap rate3.2%
GRM14.8
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Cash invested (down + CapEx)$231,250
Annual cash flow$-25,726
Cash-on-cash return-11.1%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.