Home › 48-50 Arcadia St, Revere MA 02151 › Analyze
Property Analyzer
48-50 Arcadia St, Revere MA 02151 — $1,029,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
48-50 Arcadia St, Revere MA 02151
$1,029,999 · 2 units · MLS# 73530597
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%· $257,500 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$24,560/yr
Cap rate2.4%
GRM17.9
Loan amount$772,499
Mortgage (P&I)$5,139/mo
Cash invested (down + CapEx)$257,500
Annual cash flow$-37,113
Cash-on-cash return-14.4%
DSCR0.40
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.