Home › 444 Bryant St, Malden MA 02148 › Analyze

Property Analyzer

444 Bryant St, Malden MA 02148 — $929,000 · 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)$22,186/yr
Cap rate2.4%
GRM15.5
Loan amount$696,750
Mortgage (P&I)$4,635/mo
Annual cash flow$-33,440
Cash-on-cash return-14.4%
DSCR0.40

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

← Back to listing