Home › 1748 N. Shore Rd, Revere MA 02151 › Analyze
Property Analyzer
1748 N. Shore Rd, Revere MA 02151 — $999,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
1748 N. Shore Rd, Revere MA 02151
$999,000 · 2 units · MLS# 73497256
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%· $249,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$25,056/yr
Cap rate2.5%
GRM17.3
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Cash invested (down + CapEx)$249,750
Annual cash flow$-34,761
Cash-on-cash return-13.9%
DSCR0.42
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.