Home › 233 Washington Ave, Revere MA 02151 › Analyze
Property Analyzer
233 Washington Ave, Revere MA 02151 — $1,415,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
233 Washington Ave, Revere MA 02151
$1,415,000 · 4 units · MLS# 73481847
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $9,600 (4 units)
Acquisition & financing (one-time)
Down payment%· $353,750 down
Operating (recurring)
Results
Gross scheduled income$115,200/yr
Net operating income (NOI)$59,440/yr
Cap rate4.2%
GRM12.3
Loan amount$1,061,250
Mortgage (P&I)$7,061/mo
Cash invested (down + CapEx)$353,750
Annual cash flow$-25,286
Cash-on-cash return-7.1%
DSCR0.70
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.