Home › 123-125 Laurel St, Malden MA 02148 › Analyze

Property Analyzer

123-125 Laurel St, Malden MA 02148 — $1,099,000 · 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)$37,991/yr
Cap rate3.5%
GRM12.2
Loan amount$824,250
Mortgage (P&I)$5,484/mo
Annual cash flow$-27,814
Cash-on-cash return-10.1%
DSCR0.58

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

← Back to listing