Investment Analysis — 831 N Shore Rd

Revere, MA 02151

Based on rent reported on the MLS listing plus HUD Small Area Fair Market Rent for 1 vacant unit, a 2-unit multi-family in 02151 carries an estimated $4,560/mo in gross rent — about a 5.61% cap rate and $30,783/yr in estimated NOI at the $549,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,065

Style

Multi Family

Built

1900

Own your business location and add residential income potential, all one block from Revere Beach. This approximately 2,065 sq. ft. mixed-use property pairs a vacant, street-facing commercial storefront with a renovated 2-bedroom apartment above.Set on a corner lot along North Shore Road, the first-floor space offers strong visibility, central heat and central air. It could serve an owner-user establishing a business or an investor seeking a commercial tenant, subject to zoning, permits and buyer due diligence. Upstairs, the 2-bedroom, 1-bath apartment features a kitchen and open living/dining area, offering a separate opportunity for residential rental income.Close to Revere Beach, restaurants, shopping, public transportation and highway access, this property brings business visibility and two potential income streams together in one coastal location. The commercial area exceeds the residential square footage; buyers should plan for commercial financing or a cash purchase and confirm available loan options with their lender. Flood insurance is required. Buyer and buyer’s agent to verify zoning, permitted uses, financing, insurance requirements, property condition and all details relevant to their intended use.

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 MLS and other third-party data may be inaccurate or out of date.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