Home › 60 Madison Street, Malden MA 02148 › Analyze

Property Analyzer

60 Madison Street, Malden MA 02148 — $994,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

60 Madison Street, Malden MA 02148
Investment Analysis

60 Madison Street, Malden MA 02148

$994,000 · 3 units · MLS# 73512508
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

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

Acquisition & financing (one-time)

Down payment%· $248,500 down

Operating (recurring)

Results

Gross scheduled income$90,000/yr
Net operating income (NOI)$48,221/yr
Cap rate4.9%
GRM11.0
Loan amount$745,500
Mortgage (P&I)$4,960/mo
Cash invested (down + CapEx)$248,500
Annual cash flow$-11,297
Cash-on-cash return-4.5%
DSCR0.81

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

← Back to listing