Home › 109 Arnold St, Revere MA 02151 › Analyze
Property Analyzer
109 Arnold St, Revere MA 02151 — $749,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
109 Arnold St, Revere MA 02151
$749,900 · 2 units · MLS# 73448166
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%· $187,475 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$29,041/yr
Cap rate3.9%
GRM13.0
Loan amount$562,425
Mortgage (P&I)$3,742/mo
Cash invested (down + CapEx)$187,475
Annual cash flow$-15,861
Cash-on-cash return-8.5%
DSCR0.65
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
