Home › 1225 Sea St, Quincy MA 02169 › Analyze
Property Analyzer
1225 Sea St, Quincy MA 02169 — $1,599,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1225 Sea St, Quincy MA 02169
$1,599,000 · 6 units · MLS# 73523382
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%· $399,750 down
Operating (recurring)
Results
Gross scheduled income$187,200/yr
Net operating income (NOI)$107,796/yr
Cap rate6.7%
GRM8.5
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Cash invested (down + CapEx)$399,750
Annual cash flow$12,052
Cash-on-cash return3.0%
DSCR1.13
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.