Home › 20-22 Cyril St, Quincy MA 02169 › Analyze
Property Analyzer
20-22 Cyril St, Quincy MA 02169 — $950,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20-22 Cyril St, Quincy MA 02169
$950,000 · 2 units · MLS# 73520065
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%· $237,500 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$29,260/yr
Cap rate3.1%
GRM15.2
Loan amount$712,500
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$-27,623
Cash-on-cash return-11.6%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.