Home › 68-70 Waverly St, Malden MA 02148 › Analyze

Property Analyzer

68-70 Waverly St, Malden MA 02148 — $949,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

68-70 Waverly St, Malden MA 02148
Investment Analysis

68-70 Waverly St, Malden MA 02148

$949,000 · 2 units · MLS# 73456270
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%· $237,250 down

Operating (recurring)

Results

Gross scheduled income$60,000/yr
Net operating income (NOI)$27,566/yr
Cap rate2.9%
GRM15.8
Loan amount$711,750
Mortgage (P&I)$4,735/mo
Cash invested (down + CapEx)$237,250
Annual cash flow$-29,257
Cash-on-cash return-12.3%
DSCR0.49

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook