Home › 1634 N Shore Rd, Revere MA 02151 › Analyze

Property Analyzer

1634 N Shore Rd, Revere MA 02151 — $1,385,000 · 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)$31,192/yr
Cap rate2.3%
GRM16.0
Loan amount$1,038,750
Mortgage (P&I)$6,911/mo
Annual cash flow$-51,738
Cash-on-cash return-14.9%
DSCR0.38

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

← Back to listing