
81 Derby Road Revere — Photo 1 of 42
Recent Drop: $40,000
$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.
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
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
Living Room
Lvl Main,FirstBathroom - Half, Ceiling Fan(s), Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting, Storage, Lighting - Pendant, Closet - Double
Kitchen
Lvl Main,FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Lighting - Pendant
Master Bedroom
Lvl SecondBathroom - Full, Ceiling Fan(s), Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCeiling Fan(s), Flooring - Hardwood, Closet - Double
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - 3/4, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Property History
$989,999
Was $1,029,999
Sep 10, 2026
MLS® 73567126
$1,029,999
Aug 23, 2026
MLS® 73567126
Listing Agent: Michelle Kelley
Listing Office: Michelle Kelley Realty, LLC
MLS® Number: 73567126