Home › 92 Newman St, Revere MA 02151 › Analyze

Property Analyzer

92 Newman St, Revere MA 02151 — $859,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

92 Newman St, Revere MA 02151
Investment Analysis

92 Newman St, Revere MA 02151

$859,900 · 2 units · MLS# 73565813
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%· $214,975 down

Operating (recurring)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$27,281/yr
Cap rate3.2%
GRM14.9
Loan amount$644,925
Mortgage (P&I)$4,291/mo
Cash invested (down + CapEx)$214,975
Annual cash flow$-24,207
Cash-on-cash return-11.3%
DSCR0.53

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook