Home › 403-405 Ferry St, Malden MA 02148 › Analyze

Property Analyzer

403-405 Ferry St, Malden MA 02148 — $1,299,000 · 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)$34,791/yr
Cap rate2.7%
GRM14.4
Loan amount$974,250
Mortgage (P&I)$6,482/mo
Annual cash flow$-42,990
Cash-on-cash return-13.2%
DSCR0.45

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

← Back to listing