Home › 963 Winthrop Ave, Revere MA 02151 › Analyze
Property Analyzer
963 Winthrop Ave, Revere MA 02151 — $1,075,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
963 Winthrop Ave, Revere MA 02151
$1,075,000 · 2 units · MLS# 73497178
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%· $268,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$23,840/yr
Cap rate2.2%
GRM18.7
Loan amount$806,250
Mortgage (P&I)$5,364/mo
Cash invested (down + CapEx)$268,750
Annual cash flow$-40,528
Cash-on-cash return-15.1%
DSCR0.37
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.