Home › 161-165 Madison Street, Malden MA 02148 › Analyze
Property Analyzer
161-165 Madison Street, Malden MA 02148 — $1,049,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
161-165 Madison Street, Malden MA 02148
$1,049,000 · 3 units · MLS# 73530550
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%· $262,250 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$47,341/yr
Cap rate4.5%
GRM11.7
Loan amount$786,750
Mortgage (P&I)$5,234/mo
Cash invested (down + CapEx)$262,250
Annual cash flow$-15,470
Cash-on-cash return-5.9%
DSCR0.75
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.