Home › 40-42 Swan Street, Malden MA 02148 › Analyze

Property Analyzer

40-42 Swan Street, Malden MA 02148 — $1,260,000 · 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)$16,890/yr
Cap rate1.3%
GRM21.0
Loan amount$945,000
Mortgage (P&I)$6,287/mo
Annual cash flow$-58,555
Cash-on-cash return-18.6%
DSCR0.22

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

← Back to listing