Home › 67-69 Penn St, Quincy MA 02169 › Analyze
Property Analyzer
67-69 Penn St, Quincy MA 02169 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
67-69 Penn St, Quincy MA 02169
$899,000 · 2 units · MLS# 73522265
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$30,076/yr
Cap rate3.3%
GRM14.4
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-23,754
Cash-on-cash return-10.6%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.