Home › 190-192 Kendrick Ave, Quincy MA 02169 › Analyze
Property Analyzer
190-192 Kendrick Ave, Quincy MA 02169 — $1,095,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
190-192 Kendrick Ave, Quincy MA 02169
$1,095,000 · 2 units · MLS# 73528734
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%· $273,750 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$26,940/yr
Cap rate2.5%
GRM17.5
Loan amount$821,250
Mortgage (P&I)$5,464/mo
Cash invested (down + CapEx)$273,750
Annual cash flow$-38,626
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.