Home › 51 Stoughton St, Quincy MA 02169 › Analyze

Property Analyzer

51 Stoughton St, Quincy MA 02169 — $1,900,000 · 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)$85,196/yr
Cap rate4.5%
GRM10.1
Loan amount$1,425,000
Mortgage (P&I)$9,481/mo
Annual cash flow$-28,571
Cash-on-cash return-6.0%
DSCR0.75

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

← Back to listing