Home › 2 Suffolk Ave, Revere MA 02151 › Analyze

Property Analyzer

2 Suffolk Ave, Revere MA 02151 — $899,000 · 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)$21,184/yr
Cap rate2.4%
GRM15.6
Loan amount$674,250
Mortgage (P&I)$4,486/mo
Annual cash flow$-32,646
Cash-on-cash return-14.5%
DSCR0.39

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

← Back to listing