Home › 30 Elmwood Park, Quincy MA 02171 › Analyze
Property Analyzer
30 Elmwood Park, Quincy MA 02171 — $1,399,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
30 Elmwood Park, Quincy MA 02171
$1,399,000 · 4 units · MLS# 73485706
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $10,400 (4 units)
Acquisition & financing (one-time)
Down payment%· $349,750 down
Operating (recurring)
Results
Gross scheduled income$124,800/yr
Net operating income (NOI)$66,536/yr
Cap rate4.8%
GRM11.2
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Cash invested (down + CapEx)$349,750
Annual cash flow$-17,232
Cash-on-cash return-4.9%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.