Home › 41-43 Welsh Street, Malden MA 02148 › Analyze

Property Analyzer

41-43 Welsh Street, Malden MA 02148 — $1,049,900 · 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)$20,251/yr
Cap rate1.9%
GRM17.5
Loan amount$787,425
Mortgage (P&I)$5,239/mo
Annual cash flow$-42,614
Cash-on-cash return-16.2%
DSCR0.32

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

← Back to listing