Home › 60 Kimball St, Malden MA 02148 › Analyze
Property Analyzer
60 Kimball St, Malden MA 02148 — $919,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
60 Kimball St, Malden MA 02148
$919,000 · 2 units · MLS# 73499664
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%· $229,750 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$28,046/yr
Cap rate3.1%
GRM15.3
Loan amount$689,250
Mortgage (P&I)$4,586/mo
Cash invested (down + CapEx)$229,750
Annual cash flow$-26,981
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
