Home › 39-47 Water St, Quincy MA 02169 › Analyze

Property Analyzer

39-47 Water St, Quincy MA 02169 — $3,850,000 · 6 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: $15,600 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$187,200/yr
Net operating income (NOI)$53,996/yr
Cap rate1.4%
GRM20.6
Loan amount$2,887,500
Mortgage (P&I)$19,211/mo
Annual cash flow$-176,531
Cash-on-cash return-18.3%
DSCR0.23

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

← Back to listing