Home › 11-13 Horace Street, Malden MA 02148 › Analyze
Property Analyzer
11-13 Horace Street, Malden MA 02148 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
11-13 Horace Street, Malden MA 02148
$899,000 · 2 units · MLS# 73505730
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$28,366/yr
Cap rate3.2%
GRM15.0
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-25,464
Cash-on-cash return-11.3%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.