Home › 41 Oak Island St, Revere MA 02151 › Analyze

Property Analyzer

41 Oak Island St, Revere MA 02151 — $1,289,900 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

41 Oak Island St, Revere MA 02151
Investment Analysis

41 Oak Island St, Revere MA 02151

$1,289,900 · 3 units · MLS# 73542179
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%· $322,475 down

Operating (recurring)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$40,921/yr
Cap rate3.2%
GRM14.9
Loan amount$967,425
Mortgage (P&I)$6,436/mo
Cash invested (down + CapEx)$322,475
Annual cash flow$-36,315
Cash-on-cash return-11.3%
DSCR0.53

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook