Home › 229 Pearl St, Malden MA 02148 › Analyze
Property Analyzer
229 Pearl St, Malden MA 02148 — $999,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
229 Pearl St, Malden MA 02148
$999,900 · 2 units · MLS# 73526251
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%· $249,975 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$26,751/yr
Cap rate2.7%
GRM16.7
Loan amount$749,925
Mortgage (P&I)$4,989/mo
Cash invested (down + CapEx)$249,975
Annual cash flow$-33,120
Cash-on-cash return-13.2%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.