Home › 20 Irving.Street, Revere MA 02151 › Analyze
Property Analyzer
20 Irving.Street, Revere MA 02151 — $855,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
20 Irving.Street, Revere MA 02151
$855,000 · 2 units · MLS# 73526528
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%· $213,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,360/yr
Cap rate3.2%
GRM14.8
Loan amount$641,250
Mortgage (P&I)$4,266/mo
Cash invested (down + CapEx)$213,750
Annual cash flow$-23,835
Cash-on-cash return-11.2%
DSCR0.53
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.