Home › 468 Salem St, Malden MA 02148 › Analyze

Property Analyzer

468 Salem St, Malden MA 02148 — $1,375,000 · 4 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: $10,000 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$120,000/yr
Net operating income (NOI)$52,100/yr
Cap rate3.8%
GRM11.5
Loan amount$1,031,250
Mortgage (P&I)$6,861/mo
Annual cash flow$-30,231
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing