Home › 831 N. Shore Road, Revere MA 02151 › Analyze

Property Analyzer

831 N. Shore Road, Revere MA 02151 — $659,000 · 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)$25,024/yr
Cap rate3.8%
GRM11.4
Loan amount$494,250
Mortgage (P&I)$3,288/mo
Annual cash flow$-14,435
Cash-on-cash return-8.8%
DSCR0.63

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

← Back to listing