Home › 120 Dolphin, Revere MA 02151 › Analyze

Property Analyzer

120 Dolphin, Revere MA 02151 — $1,945,000 · 6 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: $14,400 (6 units)

Assumptions (edit anything)

Results

Gross scheduled income$172,800/yr
Net operating income (NOI)$75,584/yr
Cap rate3.9%
GRM11.3
Loan amount$1,458,750
Mortgage (P&I)$9,705/mo
Annual cash flow$-40,877
Cash-on-cash return-8.4%
DSCR0.65

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

← Back to listing