Home › 20 Irving.Street, Revere MA 02151 › Analyze

Property Analyzer

20 Irving.Street, Revere MA 02151 — $855,000 · 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)$21,888/yr
Cap rate2.6%
GRM14.8
Loan amount$641,250
Mortgage (P&I)$4,266/mo
Annual cash flow$-29,307
Cash-on-cash return-13.7%
DSCR0.43

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

← Back to listing