Home › 545 Revere St, Revere MA 02151 › Analyze
Property Analyzer
545 Revere St, Revere MA 02151 — $1,499,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
545 Revere St, Revere MA 02151
$1,499,900 · 5 units · MLS# 73515800
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $12,000 (5 units)
Acquisition & financing (one-time)
Down payment%· $374,975 down
Operating (recurring)
Results
Gross scheduled income$144,000/yr
Net operating income (NOI)$78,601/yr
Cap rate5.2%
GRM10.4
Loan amount$1,124,925
Mortgage (P&I)$7,484/mo
Cash invested (down + CapEx)$374,975
Annual cash flow$-11,209
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.