Home › 38 Warren, Revere MA 02151 › Analyze
Property Analyzer
38 Warren, Revere MA 02151 — $879,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
38 Warren, Revere MA 02151
$879,000 · 2 units · MLS# 73497151
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $219,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$26,976/yr
Cap rate3.1%
GRM15.3
Loan amount$659,250
Mortgage (P&I)$4,386/mo
Cash invested (down + CapEx)$219,750
Annual cash flow$-25,656
Cash-on-cash return-11.7%
DSCR0.51
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.