Home › 25 Cheever St, Revere MA 02151 › Analyze
Property Analyzer
25 Cheever St, Revere MA 02151 — $849,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
25 Cheever St, Revere MA 02151
$849,000 · 2 units · MLS# 73406300
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%· $212,250 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,456/yr
Cap rate3.2%
GRM14.7
Loan amount$636,750
Mortgage (P&I)$4,236/mo
Cash invested (down + CapEx)$212,250
Annual cash flow$-23,380
Cash-on-cash return-11.0%
DSCR0.54
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
