Home › 6 Garfield, Revere MA 02151 › Analyze
Property Analyzer
6 Garfield, Revere MA 02151 — $1,999,999 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
6 Garfield, Revere MA 02151
$1,999,999 · 4 units · MLS# 73488555
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%· $500,000 down
Operating (recurring)
Results
Gross scheduled income$115,200/yr
Net operating income (NOI)$50,080/yr
Cap rate2.5%
GRM17.4
Loan amount$1,499,999
Mortgage (P&I)$9,980/mo
Cash invested (down + CapEx)$500,000
Annual cash flow$-69,674
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.