Home › 28 Clark St, Malden MA 02148 › Analyze
Property Analyzer
28 Clark St, Malden MA 02148 — $1,599,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
28 Clark St, Malden MA 02148
$1,599,000 · 3 units · MLS# 73505449
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,500 (3 units)
Acquisition & financing (one-time)
Down payment%· $399,750 down
Operating (recurring)
Results
Gross scheduled income$90,000/yr
Net operating income (NOI)$38,541/yr
Cap rate2.4%
GRM17.8
Loan amount$1,199,250
Mortgage (P&I)$7,979/mo
Cash invested (down + CapEx)$399,750
Annual cash flow$-57,203
Cash-on-cash return-14.3%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.