Home › 139 Suffolk Ave, Revere MA 02151 › Analyze
Property Analyzer
139 Suffolk Ave, Revere MA 02151 — $1,199,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
139 Suffolk Ave, Revere MA 02151
$1,199,000 · 2 units · MLS# 73531421
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%· $299,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$21,856/yr
Cap rate1.8%
GRM20.8
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Cash invested (down + CapEx)$299,750
Annual cash flow$-49,937
Cash-on-cash return-16.7%
DSCR0.30
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.