Home › 120 Dolphin, Revere MA 02151 › Analyze
Property Analyzer
120 Dolphin, Revere MA 02151 — $1,945,000 · 6 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
120 Dolphin, Revere MA 02151
$1,945,000 · 6 units · MLS# 73525052
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $14,400 (6 units)
Acquisition & financing (one-time)
Down payment%· $486,250 down
Operating (recurring)
Results
Gross scheduled income$172,800/yr
Net operating income (NOI)$92,000/yr
Cap rate4.7%
GRM11.3
Loan amount$1,458,750
Mortgage (P&I)$9,705/mo
Cash invested (down + CapEx)$486,250
Annual cash flow$-24,461
Cash-on-cash return-5.0%
DSCR0.79
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.