Home › 16 Quincy St, Methuen MA 01844 › Analyze
Property Analyzer
16 Quincy St, Methuen MA 01844 — $1,399,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
16 Quincy St, Methuen MA 01844
$1,399,000 · 3 units · MLS# 73517102
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,700 (3 units)
Acquisition & financing (one-time)
Down payment%· $349,750 down
Operating (recurring)
Results
Gross scheduled income$68,400/yr
Net operating income (NOI)$26,351/yr
Cap rate1.9%
GRM20.5
Loan amount$1,049,250
Mortgage (P&I)$6,981/mo
Cash invested (down + CapEx)$349,750
Annual cash flow$-57,417
Cash-on-cash return-16.4%
DSCR0.31
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.