661 Washington Avenue #1 Revere — Photo 1 of 40
$749,900
Investment Analysis — 661 Washington Avenue #1
Revere, MA 02151
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 2.63% cap rate and $19,729/yr in estimated NOI at the $749,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3
SqFt
1,900
Style
Condominium
Built
2026
NEW CONSTRUCTION townhouse in Revere! This modern and chic townhouse consists of 4 beds and 3 baths, LR, lots of natural light, HW floors throughout! EIK with white shaker cabinets, QUARTZ counters and SS appliances, exterior balcony, spacious pantry, and a full bathroom for this main floor with custom tile and glass shower doors. Upper level consists of not one, but 2 PRIMARY BEDROOMS, each with their own ENSUITE custom baths and WIC. FINISHED WALK-OUT basement is versatile and offers 2 bedrooms, or make this an office and a gym, the options are endless. 2-3 off street parking, outdoor private area, close to all, shopping, T and RT 1, Boston and the famous REVERE BEACH. This is the one to see!
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstFlooring - Hardwood, Recessed Lighting
Kitchen
Lvl Main,FirstFlooring - Hardwood, Balcony / Deck, Pantry, Countertops - Stone/Granite/Solid, Recessed Lighting, Remodeled, Stainless Steel Appliances
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl BasementCloset, Flooring - Laminate, Exterior Access, Recessed Lighting
Bedroom 4
Lvl BasementFlooring - Laminate, Exterior Access, Recessed Lighting
Bathroom 1
Lvl Main,FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Listing Agent: Jona Zepaj
Listing Office: Lyv Realty
MLS® Number: 73573588