Home › 30 Harvard St, Malden MA 02148 › Analyze

Property Analyzer

30 Harvard St, Malden MA 02148 — $625,000 · 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)$27,050/yr
Cap rate4.3%
GRM10.4
Loan amount$468,750
Mortgage (P&I)$3,119/mo
Annual cash flow$-10,373
Cash-on-cash return-6.6%
DSCR0.72

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

← Back to listing