Home › 267-269 Farrington St, Quincy MA 02170 › Analyze
Property Analyzer
267-269 Farrington St, Quincy MA 02170 — $1,100,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
267-269 Farrington St, Quincy MA 02170
$1,100,000 · 2 units · MLS# 73483335
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%· $275,000 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$26,860/yr
Cap rate2.4%
GRM17.6
Loan amount$825,000
Mortgage (P&I)$5,489/mo
Cash invested (down + CapEx)$275,000
Annual cash flow$-39,005
Cash-on-cash return-14.2%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.