Active
20 Days on market
81 Derby Road Revere — Photo 1 of 42

81 Derby Road Revere — Photo 1 of 42

Recent Drop: $40,000

$1,029,999
$989,999

$989,999

Investment Analysis — 81 Derby Road

Revere, MA 02151 — West Revere

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 1.64% cap rate and $16,210/yr in estimated NOI at the $989,999 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2.5

SqFt

2,320

Style

Single Family

Built

2026

A RARE FIND IN HIGHLY DESIRABLE WEST REVERE — BRAND-NEW SINGLE-FAMILY CONSTRUCTION! 81 Derby Road is an absolute stunner! This doesn't just feel like single-family living — it IS single-family living! A beautifully designed, detached home with its own two-car garage and fenced yard. Refined modern style, sophisticated finishes and thoughtful, highly functional design come together beautifully to create a home that is sure to be the envy of the neighborhood. Step inside to a bright, open-concept first floor featuring a gorgeous granite & stainless steel kitchen with an impressive 8' island, drawer-style microwave & generous pantry area. A spacious coat closet and half bath round out a main level designed for effortless living and entertaining perfection. Hardwood floors and striking black wrought-iron railings carry throughout. Upstairs, the spacious primary suite features a walk-in closet and private ceramic-tile en suite bath. Two additional bedrooms, another beautifully ceramic tiled full bath PLUS convenient 2nd floor laundry. And don't miss the incredible bonus room with soaring vaulted ceilings & plenty of space. It's ready to become the ultimate game room, home theater, family room or private office - you decide! An attached two-car garage under, full basement, professionally landscaped, level, fenced-in yard complete with irrigation system top-off this truly exceptional property. Brand-new! Detached! Beautifully finished! Highly functional! And, right in West Revere - an ultimate location offering easy access to just about everywhere and everything! Routes 1, 1A, 16 & 60, Boston, Logan Airport & Revere Beach are all within easy reach. Opportunities like this don't come along often — Don't Miss Out!

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 2,320 sq ft principal dwelling). Lot size: 4,364 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.

Immersive Experience

Open Houses

Property Details

Financials

Original Price$1,029,999
Annual Taxes$99,999,999

Parking

Garage2
Off-Street4

Interior Specifications

Total Rooms6
FireplacesNone
FlooringTile, Hardwood, Flooring - Hardwood
BasementFull, Interior Entry, Concrete

Climate & Utilities

HeatingForced Air, Heat Pump, Electric, Ductless
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
ZoningRB

Property & Lot

Acres0.1
SqFt Lot4,364
Lot FeaturesLevel

Amenities & Appliances

Electric Water Heater • Range • Disposal • Microwave • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dishwasher • Range Hood • Cooktop

Neighborhood

Public Transportation • Shopping • House of Worship • Public School

Geography

Floorplan Breakdown

Structural Layout

Second
Master BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Bathroom 1
Main,First
Living RoomKitchen
Living Room
Lvl Main,First

Bathroom - Half, Ceiling Fan(s), Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting, Storage, Lighting - Pendant, Closet - Double

Kitchen
Lvl Main,First

Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Lighting - Pendant

Master Bedroom
Lvl Second

Bathroom - Full, Ceiling Fan(s), Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Ceiling Fan(s), Flooring - Hardwood, Closet - Double

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Stone/Ceramic Tile

Bathroom 2
Lvl Second

Bathroom - 3/4, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile

Property History

Price Drop
$989,999

Was $1,029,999

Sep 10, 2026

MLS® 73567126

Listed
$1,029,999

Aug 23, 2026

MLS® 73567126

Listing Provided By

Listing Agent: Michelle Kelley

Listing Office: Michelle Kelley Realty, LLC

MLS® Number: 73567126