Home › 40-42 Dehon St, Revere MA 02151 › Analyze
Property Analyzer
40-42 Dehon St, Revere MA 02151 — $3,200,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
40-42 Dehon St, Revere MA 02151
$3,200,000 · 6 units · MLS# 73491162
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (6 units)
Acquisition & financing (one-time)
Down payment%· $800,000 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$71,920/yr
Cap rate2.2%
GRM18.5
Loan amount$2,400,000
Mortgage (P&I)$15,967/mo
Cash invested (down + CapEx)$800,000
Annual cash flow$-119,687
Cash-on-cash return-15.0%
DSCR0.38
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.