Home › 11-13 Victoria Street, Revere MA 02151 › Analyze

Property Analyzer

11-13 Victoria Street, Revere MA 02151 — $949,999 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

11-13 Victoria Street, Revere MA 02151
Investment Analysis

11-13 Victoria Street, Revere MA 02151

$949,999 · 2 units · MLS# 73525742
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%· $237,500 down

Operating (recurring)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$25,840/yr
Cap rate2.7%
GRM16.5
Loan amount$712,499
Mortgage (P&I)$4,740/mo
Cash invested (down + CapEx)$237,500
Annual cash flow$-31,043
Cash-on-cash return-13.1%
DSCR0.45

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing