Home › 70-72 Bainbridge St, Malden MA 02148 › Analyze
Property Analyzer
70-72 Bainbridge St, Malden MA 02148 — $989,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
70-72 Bainbridge St, Malden MA 02148
$989,000 · 2 units · MLS# 73487802
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $247,250 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$26,926/yr
Cap rate2.7%
GRM16.5
Loan amount$741,750
Mortgage (P&I)$4,935/mo
Cash invested (down + CapEx)$247,250
Annual cash flow$-32,293
Cash-on-cash return-13.1%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
