Home › 153-155 Vassall St, Quincy MA 02170 › Analyze
Property Analyzer
153-155 Vassall St, Quincy MA 02170 — $890,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
153-155 Vassall St, Quincy MA 02170
$890,000 · 2 units · MLS# 73493123
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%· $222,500 down
Operating (recurring)
Results
Gross scheduled income$62,400/yr
Net operating income (NOI)$30,220/yr
Cap rate3.4%
GRM14.3
Loan amount$667,500
Mortgage (P&I)$4,441/mo
Cash invested (down + CapEx)$222,500
Annual cash flow$-23,071
Cash-on-cash return-10.4%
DSCR0.57
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.