Home › 238 Malden St, Revere MA 02151 › Analyze
Property Analyzer
238 Malden St, Revere MA 02151 — $899,777 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
238 Malden St, Revere MA 02151
$899,777 · 2 units · MLS# 73454395
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $224,944 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$26,644/yr
Cap rate3.0%
GRM15.6
Loan amount$674,833
Mortgage (P&I)$4,490/mo
Cash invested (down + CapEx)$224,944
Annual cash flow$-27,232
Cash-on-cash return-12.1%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
