Home › 40-42 Dehon St, Revere MA 02151 › Analyze

Property Analyzer

40-42 Dehon St, Revere MA 02151 — $3,200,000 · 6 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: $14,400 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$55,504/yr
Cap rate1.7%
GRM18.5
Loan amount$2,400,000
Mortgage (P&I)$15,967/mo
Annual cash flow$-136,103
Cash-on-cash return-17.0%
DSCR0.29

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

← Back to listing