Home › 165 Whitwell St, Quincy MA 02169 › Analyze

Property Analyzer

165 Whitwell St, Quincy MA 02169 — $925,000 · 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)$23,732/yr
Cap rate2.6%
GRM14.8
Loan amount$693,750
Mortgage (P&I)$4,616/mo
Annual cash flow$-31,654
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing