474 Revere Beach Blvd #404 Revere — Photo 1 of 17
$529,000
Investment Analysis — 474 Revere Beach Blvd #404
Revere, MA 02151 — Revere Beach
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02151 carries an estimated $2,570/mo in gross rent — about a 2.06% cap rate and $10,882/yr in estimated NOI at the $529,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,137
Style
Condominium
Built
1986
Welcome to The Breakers, one of Revere Beach's premier oceanfront communities. This beautifully updated 4th-floor condominium offers the rare combination of direct ocean views from your private balcony and Boston skyline views from the primary bedroom. Featuring 2 bedrooms, 2 full baths, and 1,137 sq. ft. of living space, the home includes updated kitchen cabinetry, stainless steel appliances, stone-inlaid flooring, and premium Italian tile in both baths—with additional locked storage not in the unit. The open-concept living and dining area flows seamlessly to the balcony overlooking America's first public beach. Additional features include in-unit laundry and one deeded covered parking space. Building amenities include a heated indoor pool, sauna, bike storage, elegant lobby, on-site superintendent, and maintenance staff. Condo fee includes heat, hot water, water/sewer, master insurance, exterior maintenance, and snow removal. No pets permitted.
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 MLS and other third-party data may be inaccurate or out of date.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 • Microwave • Refrigerator • Washer • Dryer • Washer/Dryer
Neighborhood
Public Transportation • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl nullCeiling Fan(s), Balcony - Exterior
Kitchen
Lvl nullCeiling Fan(s), Dining Area, Pantry, Cabinets - Upgraded, Stainless Steel Appliances
Primary Bedroom
Lvl nullBathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet
Bathroom 1
Lvl nullBathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Lighting - Overhead
Bathroom 2
Lvl nullBathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Lighting - Overhead
Listing Agent: Renee Greene
Listing Office: Charlesgate Realty Group, llc
MLS® Number: 73538440