Home › 62 Adams St, Revere MA 02151 › Analyze
Property Analyzer
62 Adams St, Revere MA 02151 — $825,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
62 Adams St, Revere MA 02151
$825,000 · 2 units · MLS# 73454248
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $4,800 (2 units)
Acquisition & financing (one-time)
Down payment%· $206,250 down
Operating (recurring)
Results
Gross scheduled income$57,600/yr
Net operating income (NOI)$27,840/yr
Cap rate3.4%
GRM14.3
Loan amount$618,750
Mortgage (P&I)$4,117/mo
Cash invested (down + CapEx)$206,250
Annual cash flow$-21,559
Cash-on-cash return-10.5%
DSCR0.56
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.
