Investment Analysis — 22 Roosevelt Rd #4

Quincy, MA 02169

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02169 carries an estimated $2,940/mo in gross rent — about a 3.48% cap rate and $17,331/yr in estimated NOI at the $498,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,253

Style

Condominium

Built

1985

Welcome home to this beautifully maintained and thoughtfully updated two-bedroom, two-full-bath condo in West Quincy's sought-after Bernazzani Elementary School and Central Middle School district. Tucked away on a quiet residential street, this inviting home offers both comfort and convenience, with quick access to Routes 3 and 93, as well as nearby shopping, dining, and amenities in Quincy Center. Inside, you'll find recent updates including refreshed bathrooms, newer windows and doors, fresh paint, and newer appliances. The home also includes a one-car garage space, on- and off-street parking, an attic, and a storage shed for added everyday ease. Set within a small five-unit building where four units are owner-occupied by long-term residents of 20 years or more, this property offers a true neighborhood feel and reflects pride of ownership throughout.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.