Home › 60 Madison Street, Malden MA 02148 › Analyze

Property Analyzer

60 Madison Street, Malden MA 02148 — $994,000 · 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)$39,671/yr
Cap rate4.0%
GRM11.0
Loan amount$745,500
Mortgage (P&I)$4,960/mo
Annual cash flow$-19,847
Cash-on-cash return-8.0%
DSCR0.67

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

← Back to listing