Investment Analysis — 474 Revere Beach Boulevard #804

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 1.83% cap rate and $9,420/yr in estimated NOI at the $513,888 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,137

Style

Condominium

Built

1986

Welcome to the Breakers Condominium- Beautifully updated and newly painted 2-bedroom, 2-bath beachfront residence offering stunning ocean and city views. This spacious home features an eat-in kitchen with new quartz countertops, tile flooring throughout the kitchen, hallways, and bathrooms, along with recently installed luxury vinyl plank flooring in the living room and bedrooms. Additional upgrades include updated plumbing, new shower valves, new shut-off valves in both the bathrooms and kitchen, as well as several new window panes and hardware. Enjoy the convenience of in-unit laundry, a private balcony, one deeded parking space (#68), and extra storage that is included in the HOA fee. The building offers excellent amenities, including a heated indoor pool, sauna, bike enclosure, lobby laundry, and on-site superintendent and maintenance staff. Conveniently located near restaurants, shopping, and approximately one mile from the subway. Come see this updated beachfront residence that combines coastal charm and modern comfort just steps away from the water.

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 MLS and other third-party data may be inaccurate or out of date.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