Home › 11-13 Horace Street, Malden MA 02148 › Analyze

Property Analyzer

11-13 Horace Street, Malden MA 02148 — $899,000 · 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)$22,666/yr
Cap rate2.5%
GRM15.0
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-31,164
Cash-on-cash return-13.9%
DSCR0.42

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

← Back to listing