Home › 132 Dolphin Ave, Revere MA 02151 › Analyze

Property Analyzer

132 Dolphin Ave, Revere MA 02151 — $1,249,000 · 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)$51,152/yr
Cap rate4.1%
GRM10.8
Loan amount$936,750
Mortgage (P&I)$6,232/mo
Annual cash flow$-23,635
Cash-on-cash return-7.6%
DSCR0.68

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

← Back to listing