Home › 24 True St, Revere MA 02151 › Analyze
Property Analyzer
24 True St, Revere MA 02151 — $849,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
24 True St, Revere MA 02151
$849,900 · 2 units · MLS# 73528913
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%· $212,475 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,441/yr
Cap rate3.2%
GRM14.8
Loan amount$637,425
Mortgage (P&I)$4,241/mo
Cash invested (down + CapEx)$212,475
Annual cash flow$-23,449
Cash-on-cash return-11.0%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.