Investment Analysis — 26 Vera Street

Revere, MA 02151

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02151 carries an estimated $3,080/mo in gross rent — about a 3.66% cap rate and $23,801/yr in estimated NOI at the $649,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,293

Style

Single Family

Built

1949

Welcome to coastal living IN REVERE! This beautifully renovated 3-bedroom, 1.5-bath home offers the perfect mix of style, comfort, and convenience—just minutes from Boston and Point of Pines yacht club & Gibson park.Step inside to an open-concept layout with hardwood floors, great natural light, a stunning kitchen with quartz countertops, stainless steel appliances, gas cooking, and plenty of cabinetry. The first floor also offers flexible living space, a half bath, and laundry. Upstairs you’ll find two spacious bedrooms and a beautifully updated full bath.Enjoy your private backyard with a patio, lawn, garden space, outdoor water/electric, and a new storage shed. Central air, gas heat, and easy access to Revere Beach and all it's new restaurants, the Blue Line, commuter rail, Logan Airport, and major routes make this one a winner.Move-in ready, beautifully renovated, and close to everything—** plenty of on street parking***this is coastal living made easy with a short term rental component!

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: 647 sq ft (the lesser of 900 sq ft or half the 1,293 sq ft principal dwelling). Lot size: 1,472 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.