Home › 56 Carlton, Revere MA 02151 › Analyze
Property Analyzer
56 Carlton, Revere MA 02151 — $579,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
56 Carlton, Revere MA 02151
$579,900 · 2 units · MLS# 73532670
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%· $144,975 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$31,761/yr
Cap rate5.5%
GRM10.1
Loan amount$434,925
Mortgage (P&I)$2,894/mo
Cash invested (down + CapEx)$144,975
Annual cash flow$-2,962
Cash-on-cash return-2.0%
DSCR0.91
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
