Home › 41-43 Welsh Street, Malden MA 02148 › Analyze
Property Analyzer
41-43 Welsh Street, Malden MA 02148 — $1,049,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
41-43 Welsh Street, Malden MA 02148
$1,049,900 · 2 units · MLS# 73510238
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%· $262,475 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$25,951/yr
Cap rate2.5%
GRM17.5
Loan amount$787,425
Mortgage (P&I)$5,239/mo
Cash invested (down + CapEx)$262,475
Annual cash flow$-36,914
Cash-on-cash return-14.1%
DSCR0.41
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.