Home › 139 Suffolk Ave, Revere MA 02151 › Analyze

Property Analyzer

139 Suffolk Ave, Revere MA 02151 — $1,199,000 · 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)$16,384/yr
Cap rate1.4%
GRM20.8
Loan amount$899,250
Mortgage (P&I)$5,983/mo
Annual cash flow$-55,409
Cash-on-cash return-18.5%
DSCR0.23

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

← Back to listing