Home › 216 Adams, Malden MA 02148 › Analyze
Property Analyzer
216 Adams, Malden MA 02148 — $999,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
216 Adams, Malden MA 02148
$999,000 · 2 units · MLS# 73500959
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$26,766/yr
Cap rate2.7%
GRM16.6
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-33,051
Cash-on-cash return-13.2%
DSCR0.45
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
