Home › 2 Suffolk Ave, Revere MA 02151 › Analyze
Property Analyzer
2 Suffolk Ave, Revere MA 02151 — $899,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
2 Suffolk Ave, Revere MA 02151
$899,000 · 2 units · MLS# 73528535
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%· $224,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$26,656/yr
Cap rate3.0%
GRM15.6
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Cash invested (down + CapEx)$224,750
Annual cash flow$-27,174
Cash-on-cash return-12.1%
DSCR0.50
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.