Investment Analysis — 28-30 Furness St

Revere, MA 02151

Based on rent reported on the MLS listing, a 2-unit multi-family in 02151 carries $7,000/mo in gross rent — about a 5.66% cap rate and $56,503/yr in estimated NOI at the $998,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,468

Style

Multi Family

Built

1900

Turnkey multi-family opportunity in desirable West Revere! Completely renovated in 2024, this pristine two-unit property is perfect for owner-occupants, investors, or 1031 exchanges. Unit 1 features two bedrooms, one full bathroom, an eat-in kitchen, and a cozy living room. Unit 2 offers an expansive two-story layout with five bedrooms, two full bathrooms, an open kitchen and dining area, and a spacious living room. Both units feature dedicated in-unit laundry rooms, brand-new kitchens and bathrooms, new electrical, fresh paint, and durable vinyl flooring. Complete with new vinyl siding and five off-street parking spaces in the rear lot, this property is situated in an unbeatable location just minutes from Revere Beach, Revere High School, Route 1, the MBTA, shopping, dining, and major highway access for an easy commute.

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 MLS and other third-party data may be inaccurate or out of date.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.