
134 Proctor Revere — Photo 1 of 23
$1,149,000
Investment Analysis — 134 Proctor
Revere, MA 02151
Based on rent reported on the MLS listing, a 3-unit multi-family in 02151 carries $8,400/mo in gross rent — about a 5.86% cap rate and $67,368/yr in estimated NOI at the $1,149,000 list price. Adjust every assumption in the calculator below.
Beds
9
Baths
3
SqFt
3,480
Style
3 Family
Built
1930
Well-maintained three-family in highly desirable West Revere, offered with real upside for an owner-occupant or investor. Three identical 3-bedroom, 1-bath units with eat-in kitchens, pantries, enclosed front porches and rear decks. The second floor, owner-occupied, features a modern kitchen with peacock granite and natural maple cabinetry plus a dedicated laundry room off the kitchen, updated circuit-breaker electrical, and windows replaced approximately 6 years ago. The third floor has been freshly painted throughout with newly painted cabinetry, brand-new windows, refinished gleaming hardwood floors, and a heating system installed new approximately 3 years ago. Brand-new TPO flat roof. Aluminum siding in good condition. Separately metered utilities and independent heating systems for all three units keep operating costs clean and simple. Brand new brick retaining wall in the front. Fenced, level backyard, three off-street tandem parking spaces (one per unit), and full basement with sump basin. Under two miles to the ocean, steps from public transportation, and minutes to shopping and Route 1/16. First floor delivered with a tenant at will (possibly vacant by closing) at $1,750, well below market rents of $2,800–$3,000 and they are actively seeking new housing— immediate income growth on day one. Third floor delivered vacant, previous tenants were paying $2600. Seller requests a short leaseback or U/O on the second floor.
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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Oven • Range • Refrigerator • Washer • Dryer • Dishwasher • Disposal • Microwave
Neighborhood
Public Transportation • Shopping • Park
Geography
Listing Agent: John Gallant
Listing Office: Dina's Realty, LLC
MLS® Number: 73582215


