Home › 102 Revere St, Boston MA 02114 › Analyze

Property Analyzer

102 Revere St, Boston MA 02114 — $3,199,999 · 4 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: $13,200 (4 units)

Assumptions (edit anything)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$46,612/yr
Cap rate1.5%
GRM20.2
Loan amount$2,399,999
Mortgage (P&I)$15,967/mo
Annual cash flow$-144,995
Cash-on-cash return-18.1%
DSCR0.24

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

← Back to listing