Home › 74 Madison, Malden MA 02148 › Analyze

Property Analyzer

74 Madison, Malden MA 02148 — $700,000 · 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: $5,000 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$60,000/yr
Net operating income (NOI)$25,850/yr
Cap rate3.7%
GRM11.7
Loan amount$525,000
Mortgage (P&I)$3,493/mo
Annual cash flow$-16,064
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