Home › 963 Winthrop Ave, Revere MA 02151 › Analyze

Property Analyzer

963 Winthrop Ave, Revere MA 02151 — $1,075,000 · 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)$18,368/yr
Cap rate1.7%
GRM18.7
Loan amount$806,250
Mortgage (P&I)$5,364/mo
Annual cash flow$-46,000
Cash-on-cash return-17.1%
DSCR0.29

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

← Back to listing