Home › 18 Fitzhenry Square, Revere MA 02151 › Analyze
Property Analyzer
18 Fitzhenry Square, Revere MA 02151 — $4,200,000 · 14 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
18 Fitzhenry Square, Revere MA 02151
$4,200,000 · 14 units · MLS# 73563156
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $33,600 (14 units)
Acquisition & financing (one-time)
Down payment%· $1,050,000 down
Operating (recurring)
Results
Gross scheduled income$403,200/yr
Net operating income (NOI)$220,080/yr
Cap rate5.2%
GRM10.4
Loan amount$3,150,000
Mortgage (P&I)$20,957/mo
Cash invested (down + CapEx)$1,050,000
Annual cash flow$-31,404
Cash-on-cash return-3.0%
DSCR0.88
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
