
130 Washburn Ave Revere — Photo 1 of 36
$949,900
Investment Analysis — 130 Washburn Ave
Revere, MA 02151 — Beachmont
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 02151 carries an estimated $5,240/mo in gross rent — about a 4.12% cap rate and $39,140/yr in estimated NOI at the $949,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3
SqFt
2,614
Style
2 Family - 2 Units Side by Side
Built
2002
LOCATION, LOCATION, LOCATION! Here’s your opportunity to own a well-maintained, spacious two-family townhouse-style home in a fantastic commuter-friendly location!Perfectly situated just minutes from Beachmont Blue Line Station, Revere Beach, shopping, restaurants, Suffolk Downs, and more, this property offers easy access to Boston and surrounding communities while putting everyday conveniences right at your fingertips.The larger unit offers a spacious and versatile layout with a kitchen, dining room, living room, den, full bathroom, and laundry on the first floor. Upstairs, you’ll find three bedrooms and a second full bathroom, providing plenty of room for family and guests.The rear unit features a kitchen and living room on the first floor, with one bedroom and a full bathroom upstairs—ideal for rental income, extended family, guests, or an owner-occupant looking for additional income potential.With its desirable location, flexible two-family layout, and proximity to public transportation and the beach, this property offers an excellent opportunity for homeowners and investors alike. Don’t miss the chance to make this versatile property your own!
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Medical Facility • Laundromat • Conservation Area • Highway Access
Geography
Listing Agent: Deborah Colleran
Listing Office: Century 21 North East
MLS® Number: 73567635