Home › 262-264 Pearl St, Malden MA 02148 › Analyze

Property Analyzer

262-264 Pearl St, Malden MA 02148 — $1,400,000 · 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)$33,175/yr
Cap rate2.4%
GRM15.6
Loan amount$1,050,000
Mortgage (P&I)$6,986/mo
Annual cash flow$-50,653
Cash-on-cash return-14.5%
DSCR0.40

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

← Back to listing