Home › 51 Stoughton St, Quincy MA 02169 › Analyze
Property Analyzer
51 Stoughton St, Quincy MA 02169 — $1,900,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
51 Stoughton St, Quincy MA 02169
$1,900,000 · 6 units · MLS# 73468225
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $15,600 (6 units)
Acquisition & financing (one-time)
Down payment%· $475,000 down
Operating (recurring)
Results
Gross scheduled income$187,200/yr
Net operating income (NOI)$102,980/yr
Cap rate5.4%
GRM10.1
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Cash invested (down + CapEx)$475,000
Annual cash flow$-10,787
Cash-on-cash return-2.3%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.