Home › 42-44 Columbia St, Malden MA 02148 › Analyze
Property Analyzer
42-44 Columbia St, Malden MA 02148 — $1,128,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
42-44 Columbia St, Malden MA 02148
$1,128,000 · 3 units · MLS# 73488122
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $282,000 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$46,077/yr
Cap rate4.1%
GRM12.5
Loan amount$846,000
Mortgage (P&I)$5,628/mo
Cash invested (down + CapEx)$282,000
Annual cash flow$-21,465
Cash-on-cash return-7.6%
DSCR0.68
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
