Home › 1661 North Shore Rd, Revere MA 02151 › Analyze

Property Analyzer

1661 North Shore Rd, Revere MA 02151 — $1,349,900 · 3 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: $7,200 (3 units)

Assumptions (edit anything)

Results

Gross scheduled income$86,400/yr
Net operating income (NOI)$31,753/yr
Cap rate2.4%
GRM15.6
Loan amount$1,012,425
Mortgage (P&I)$6,736/mo
Annual cash flow$-49,075
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