Home › 635 Salem St, Malden MA 02148 › Analyze

Property Analyzer

635 Salem St, Malden MA 02148 — $599,900 · 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)$27,451/yr
Cap rate4.6%
GRM10.0
Loan amount$449,925
Mortgage (P&I)$2,993/mo
Annual cash flow$-8,469
Cash-on-cash return-5.6%
DSCR0.76

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

← Back to listing