Home › 154-156A Franklin Street, Malden MA 02148 › Analyze
Property Analyzer
154-156A Franklin Street, Malden MA 02148 — $1,149,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
154-156A Franklin Street, Malden MA 02148
$1,149,900 · 3 units · MLS# 73526706
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%· $287,475 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$45,726/yr
Cap rate4.0%
GRM12.8
Loan amount$862,425
Mortgage (P&I)$5,738/mo
Cash invested (down + CapEx)$287,475
Annual cash flow$-23,127
Cash-on-cash return-8.0%
DSCR0.66
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.