Home › 548 Salem St, Malden MA 02148 › Analyze
Property Analyzer
548 Salem St, Malden MA 02148 — $699,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
548 Salem St, Malden MA 02148
$699,000 · 2 units · MLS# 73528252
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $5,000 (2 units)
Acquisition & financing (one-time)
Down payment%· $174,750 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$31,566/yr
Cap rate4.5%
GRM11.7
Loan amount$524,250
Mortgage (P&I)$3,488/mo
Cash invested (down + CapEx)$174,750
Annual cash flow$-10,288
Cash-on-cash return-5.9%
DSCR0.75
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.