Home › 233 Washington Ave, Revere MA 02151 › Analyze

Property Analyzer

233 Washington Ave, Revere MA 02151 — $1,415,000 · 4 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: $9,600 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$115,200/yr
Net operating income (NOI)$48,496/yr
Cap rate3.4%
GRM12.3
Loan amount$1,061,250
Mortgage (P&I)$7,061/mo
Annual cash flow$-36,230
Cash-on-cash return-10.2%
DSCR0.57

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

← Back to listing