Home › 545 Revere St, Revere MA 02151 › Analyze

Property Analyzer

545 Revere St, Revere MA 02151 — $1,499,900 · 5 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $12,000 (5 units)

Assumptions (edit anything)

Results

Gross scheduled income$144,000/yr
Net operating income (NOI)$64,921/yr
Cap rate4.3%
GRM10.4
Loan amount$1,124,925
Mortgage (P&I)$7,484/mo
Annual cash flow$-24,889
Cash-on-cash return-6.6%
DSCR0.72

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

← Back to listing