Home › 1661 North Shore Rd, Revere MA 02151 › Analyze
Property Analyzer
1661 North Shore Rd, Revere MA 02151 — $1,349,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1661 North Shore Rd, Revere MA 02151
$1,349,900 · 3 units · MLS# 73518556
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $7,200 (3 units)
Acquisition & financing (one-time)
Down payment%· $337,475 down
Operating (recurring)
Results
Gross scheduled income$86,400/yr
Net operating income (NOI)$39,961/yr
Cap rate3.0%
GRM15.6
Loan amount$1,012,425
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,475
Annual cash flow$-40,867
Cash-on-cash return-12.1%
DSCR0.49
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.