Investment Analysis — 105 Oakwood Ave

Revere, MA 02151

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02151 carries an estimated $2,570/mo in gross rent — about a 3.18% cap rate and $18,293/yr in estimated NOI at the $575,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,404

Style

Single Family

Built

1962

Introducing West Revere's BEST single-family value! Nestled on desirable Oakwood Avenue, this split-level home offers over 1,400 sqft of versatile living, and HUGE potential, with the added bonus of being deeded as a two-family, ideal for an in-law apartment or added income down the road. Currently set up as a single-family home, the upper level features an open living/kitchen area, two bedrooms, and a full bath. Downstairs, the lower level offers a cozy fireplaced family room, second full bath, laundry, and utility room, ideal for a guest suite, teen hangout, or home office. Step outside to a private, fenced-in yard perfect for entertaining, plus a paved driveway. Bring your design ideas! Welcome to West Revere, a location that has it all, just steps from Broadway's shops and amenities yet tucked into a charming neighborhood. Commuters will love easy access to Route 1, the Tobin Bridge, and the MBTA Blue Line, putting Boston and Logan Airport just minutes away.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 702 sq ft (the lesser of 900 sq ft or half the 1,404 sq ft principal dwelling). Lot size: 3,768 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.