Home › 1684 N. Shore Rd, Revere MA 02151 › Analyze

Property Analyzer

1684 N. Shore Rd, Revere MA 02151 — $1,200,000 · 2 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: $4,800 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$57,600/yr
Net operating income (NOI)$16,368/yr
Cap rate1.4%
GRM20.8
Loan amount$900,000
Mortgage (P&I)$5,988/mo
Annual cash flow$-55,485
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing