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.

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)$24,292/yr
Cap rate2.7%
GRM14.3
Loan amount$667,500
Mortgage (P&I)$4,441/mo
Annual cash flow$-28,999
Cash-on-cash return-13.0%
DSCR0.46

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

← Back to listing