Home › 1634 N Shore Rd, Revere MA 02151 › Analyze
Property Analyzer
1634 N Shore Rd, Revere MA 02151 — $1,385,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1634 N Shore Rd, Revere MA 02151
$1,385,000 · 3 units · MLS# 73499260
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $346,250 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$39,400/yr
Cap rate2.8%
GRM16.0
Loan amount$1,038,750
Mortgage (P&I)$6,911/mo
Cash invested (down + CapEx)$346,250
Annual cash flow$-43,530
Cash-on-cash return-12.6%
DSCR0.48
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.