Boston Investing | Listings

14 Bay Rd, Revere MA 02151 — $890,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Number of units

Set all units to

Unit 1$/moUnit 2$/mo

Total monthly rent: $4,800 (2 units)

Purchase price$Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$Down payment%Interest rate%Loan term (yrs)

Gross scheduled income$57,600/yr

Net operating income (NOI)$21,328/yr

Cap rate2.4%

GRM15.5

Loan amount$667,500

Mortgage (P&I)$4,441/mo

Annual cash flow$-31,963

Cash-on-cash return-14.4%

DSCR0.40

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

Property Analyzer