Home › 261-263 Proctor Ave, Revere MA 02151 › Analyze

Property Analyzer

261-263 Proctor Ave, Revere MA 02151 — $1,250,000 · 3 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: $7,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$33,352/yr
Cap rate2.7%
GRM14.5
Loan amount$937,500
Mortgage (P&I)$6,237/mo
Annual cash flow$-41,495
Cash-on-cash return-13.3%
DSCR0.45

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

← Back to listing