Home › 161-165 Madison Street, Malden MA 02148 › Analyze

Property Analyzer

161-165 Madison Street, Malden MA 02148 — $1,049,000 · 3 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: $7,500 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$38,791/yr
Cap rate3.7%
GRM11.7
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Annual cash flow$-24,020
Cash-on-cash return-9.2%
DSCR0.62

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

← Back to listing