35 Roland Road Revere — Photo 1 of 40
$789,999
Investment Analysis — 35 Roland Road
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 2.82% cap rate and $22,317/yr in estimated NOI at the $789,999 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1.5
SqFt
2,242
Style
Single Family
Built
1956
Welcome to this beautifully maintained 3-bedroom ranch in highly desirable West Revere, conveniently located near the elementary and middle schools and approximately 2 miles to Revere Beach—America’s first public beach. This home offers an, open-concept layout with a perfect blend of comfort and functionality. The kitchen features updated counters, flooring, stainless steel appliances, and a center island, flowing seamlessly into a bright den with a skylight and sliders leading to a large Trex deck overlooking meticulously landscaped grounds. Enjoy a professionally maintained yard with full irrigation and a cozy firepit—ideal for relaxing or entertaining. Additional highlights include parking for up to 8 vehicles plus a carport. The finished lower level offers a large game room, office, and half bath, providing versatile extra living space. A rare find with exceptional indoor and outdoor living in a sought-after location.
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 2,242 sq ft principal dwelling). Lot size: 8,228 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
Range • Dishwasher • Disposal • Refrigerator • Water Treatment • Washer/Dryer • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Park • Highway Access • House of Worship • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstCloset, Flooring - Hardwood, Window(s) - Picture, Exterior Access, Open Floorplan
Kitchen
Lvl FirstFlooring - Laminate, Window(s) - Bay/Bow/Box, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Remodeled, Stainless Steel Appliances
Office
Lvl BasementFlooring - Wall to Wall Carpet, Recessed Lighting, Wainscoting
Master Bedroom
Lvl FirstCeiling Fan(s), Closet, Flooring - Hardwood
Bedroom 2
Lvl FirstBedroom 3
Lvl FirstCeiling Fan(s), Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Full, Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl BasementBathroom - Half
Listing Agent: Jane Rizzo
Listing Office: Charlesgate Realty Group LLC
MLS® Number: 73554258