Home › 48 Tremont Street, Malden MA 02148 › Analyze

Property Analyzer

48 Tremont Street, Malden MA 02148 — $2,250,000 · 9 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: $22,500 (9 units)

Assumptions (edit anything)

Results

Gross scheduled income$270,000/yr
Net operating income (NOI)$130,725/yr
Cap rate5.8%
GRM8.3
Loan amount$1,687,500
Mortgage (P&I)$11,227/mo
Annual cash flow$-3,999
Cash-on-cash return-0.7%
DSCR0.97

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

← Back to listing