Home › 1748 N. Shore Rd, Revere MA 02151 › Analyze

Property Analyzer

1748 N. Shore Rd, Revere MA 02151 — $999,000 · 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)$19,584/yr
Cap rate2.0%
GRM17.3
Loan amount$749,250
Mortgage (P&I)$4,985/mo
Annual cash flow$-40,233
Cash-on-cash return-16.1%
DSCR0.33

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

← Back to listing