Home › 7-9 Kittredge Ave, Quincy MA 02169 › Analyze

Property Analyzer

7-9 Kittredge Ave, Quincy MA 02169 — $1,099,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $5,200 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$62,400/yr
Net operating income (NOI)$20,933/yr
Cap rate1.9%
GRM17.6
Loan amount$824,925
Mortgage (P&I)$5,488/mo
Annual cash flow$-44,926
Cash-on-cash return-16.3%
DSCR0.32

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing