Home › 113 Elm Ave, Quincy MA 02170 › Analyze
Property Analyzer
113 Elm Ave, Quincy MA 02170 — $1,149,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
113 Elm Ave, Quincy MA 02170
$1,149,000 · 2 units · MLS# 73514499
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%· $287,250 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$26,076/yr
Cap rate2.3%
GRM18.4
Loan amount$861,750
Mortgage (P&I)$5,733/mo
Cash invested (down + CapEx)$287,250
Annual cash flow$-42,723
Cash-on-cash return-14.9%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.