Home › 831 N. Shore Road, Revere MA 02151 › Analyze
Property Analyzer
831 N. Shore Road, Revere MA 02151 — $659,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
831 N. Shore Road, Revere MA 02151
$659,000 · 2 units · MLS# 73456766
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%· $164,750 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$30,496/yr
Cap rate4.6%
GRM11.4
Loan amount$494,250
Mortgage (P&I)$3,288/mo
Cash invested (down + CapEx)$164,750
Annual cash flow$-8,963
Cash-on-cash return-5.4%
DSCR0.77
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.