Home › 154-156A Franklin Street, Malden MA 02148 › Analyze

Property Analyzer

154-156A Franklin Street, Malden MA 02148 — $1,149,900 · 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)$37,176/yr
Cap rate3.2%
GRM12.8
Loan amount$862,425
Mortgage (P&I)$5,738/mo
Annual cash flow$-31,677
Cash-on-cash return-11.0%
DSCR0.54

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

← Back to listing