Home › 11-13 Victoria Street, Revere MA 02151 › Analyze

Property Analyzer

11-13 Victoria Street, Revere MA 02151 — $949,999 · 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)$20,368/yr
Cap rate2.1%
GRM16.5
Loan amount$712,499
Mortgage (P&I)$4,740/mo
Annual cash flow$-36,515
Cash-on-cash return-15.4%
DSCR0.36

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

← Back to listing