Home › 292 Broadway, Malden MA 02148 › Analyze
Property Analyzer
292 Broadway, Malden MA 02148 — $929,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
292 Broadway, Malden MA 02148
$929,000 · 2 units · MLS# 73513777
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%· $232,250 down
Operating (recurring)
Results
Gross scheduled income$60,000/yr
Net operating income (NOI)$27,886/yr
Cap rate3.0%
GRM15.5
Loan amount$696,750
Mortgage (P&I)$4,635/mo
Cash invested (down + CapEx)$232,250
Annual cash flow$-27,740
Cash-on-cash return-11.9%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.