Boston Investing | Listings

28 Clark St, Malden MA 02148 — $1,599,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/mo

Total monthly rent: $7,500 (3 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$90,000/yr

Net operating income (NOI)$29,991/yr

Cap rate1.9%

GRM17.8

Loan amount$1,199,250

Mortgage (P&I)$7,979/mo

Annual cash flow$-65,753

Cash-on-cash return-16.4%

DSCR0.31

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

Property Analyzer