1161 North Shore Road Revere — Photo 1 of 7
$339,900
Investment Analysis — 1161 North Shore Road
Revere, MA 02151
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02151 carries an estimated $2,160/mo in gross rent — about a 4.93% cap rate and $16,752/yr in estimated NOI at the $339,900 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
2
SqFt
865
Style
Single Family
Built
1930
COZY 1+BDRM SINGLE FAMILY HOME. ALL NEW APPLIANCES, NEW GAS HEAT AND HOT WATER AND RECENTLY INSULATED. GREAT FOR A COMMUTER! STEPS TO WONDERLAND T AND A SHORT WALK TO REVERE BEACH!!!
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: 433 sq ft (the lesser of 900 sq ft or half the 865 sq ft principal dwelling). Lot size: 1,241 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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Dishwasher • Disposal • Microwave • Range • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Laundromat
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstListing Agent: Theresa Adams
Listing Office: Dacey Realty, LLC
MLS® Number: 73569553