27 Wave Ave #C Revere — Photo 1 of 24
Recent Drop: $10,000
$449,721
Investment Analysis — 27 Wave Ave #C
Revere, MA 02151 — Beachmont
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02151 carries an estimated $3,400/mo in gross rent — about a 5.45% cap rate and $24,523/yr in estimated NOI at the $449,721 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
1
SqFt
1,231
Style
Condominium
Built
1900
Beautifully maintained 4-bedroom top-floor condo in a prime Revere location! Just steps to Beachmont Station, Revere Beach, and the Suffolk Downs redevelopment. This bright and spacious home offers ample closet space, hardwood floors, and 1 deeded parking spot. Enjoy private basement storage and exclusive roof deck rights with potential for stunning views. Recent updates include new windows, Mass Save insulation, new roof, central A/C, and a redone front deck. All units are owner-occupied, ensuring pride of ownership. Currently Tenant-at-Will, will vacate prior to closing. Low condo fee- $250. Don’t miss this opportunity- easy to show!
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Dishwasher • Microwave • Refrigerator
Geography
Property History
$449,721
Was $459,721
Sep 2, 2026
MLS® 73549523
$459,721
Jul 14, 2026
MLS® 73549523
$474,900
Feb 2, 2026
MLS® 73459059
$474,900
Dec 2, 2025
MLS® 73459059
Listing Agent: Michael Anthony Ramos
Listing Office: United Brokers
MLS® Number: 73549523