Home › 48-50 Arcadia St, Revere MA 02151 › Analyze

Property Analyzer

48-50 Arcadia St, Revere MA 02151 — $1,029,999 · 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)$19,088/yr
Cap rate1.9%
GRM17.9
Loan amount$772,499
Mortgage (P&I)$5,139/mo
Annual cash flow$-42,585
Cash-on-cash return-16.5%
DSCR0.31

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

← Back to listing