31 Roosevelt Street Revere — Photo 1 of 30
$599,500
Investment Analysis — 31 Roosevelt Street
Revere, MA 02151
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02151 carries an estimated $3,080/mo in gross rent — about a 3.99% cap rate and $23,911/yr in estimated NOI at the $599,500 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1
SqFt
10,026
Style
Single Family
Built
1910
NEW TO THE MARKET,NICE SINGLE FAMILY HOUSE IN THE HEART OF REVERE. NEAR TRANSPORTATION BLUE LINE, APPROXIMATELY 15 MINUTES TO DOWNTOWN BOSTON AND 15 MINUTES TO LOGAN AIRPORT. THIS HOUSE FEATURES A NICE LIVING, EAT IN KITCHEN AND 3 BEDROOMS.BEAUTIFUL BACK YARD. UPDATED ELECTRIC AND FUELED BY NATURAL GAS.EASY TO SHOW
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: 900 sq ft (the lesser of 900 sq ft or half the 10,026 sq ft principal dwelling). Lot size: 2,932 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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Pool • Walk/Jog Trails
Geography
Listing Agent: Wisland Georges
Listing Office: Georges Realty Services
MLS® Number: 73558965