Home › 48 Tremont Street, Malden MA 02148 › Analyze
Property Analyzer
48 Tremont Street, Malden MA 02148 — $2,250,000 · 9 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
48 Tremont Street, Malden MA 02148
$2,250,000 · 9 units · MLS# 73461791
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $22,500 (9 units)
Acquisition & financing (one-time)
Down payment%· $562,500 down
Operating (recurring)
Results
Gross scheduled income$270,000/yr
Net operating income (NOI)$156,375/yr
Cap rate7.0%
GRM8.3
Loan amount$1,687,500
Mortgage (P&I)$11,227/mo
Cash invested (down + CapEx)$562,500
Annual cash flow$21,651
Cash-on-cash return3.8%
DSCR1.16
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.