Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

1535 N Shore Rd, Revere MA 02151

$989,000

Estimated $2,283/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $329,666.67

Total Rent: 93456/year

Estimated CAP Rate:

9 Bedrooms

Baths

3448

Total Parking: 0

2,662 (0.06)

Great opportunity for investors in this money making 3 family just 2 blocks away from the beach or also an owner occupied with 2 other rental income. New windows have just been installed in the entire building along with a brand new wrap around porch on the second level. 1st floor unit has 4 bedrooms, one of them being smaller that could also be used as an office. Updated kitchen and bath. All hardwood floors & tiles. 2nd floor has brand new kitchen & bath, 3 bedrooms and their own private balcony. 3rd fl has 2 bedrooms and 2 full baths, kitchen and living room with beautiful water views of the beach. There is a spacious basement with coin operated washer & dryers with plenty of storage. Easy access to Rte 1, airport, Boston, Wonderland Subway Station, lots of shopping and fantastic restaurants and of course historic Revere Beach.

This home has been viewed 42 times

Last Checked: May 7th, 2024 at 3:16am (Source: MLS PIN #73045718)

Gross Income: $93,456

Gross Expenses: $8,152

Net Income Calc: $85,304

Water Views

Annual Expenses for 1535 N Shore Rd, Revere MA 02151

Total Gross Expenses (Calculated)$8,152/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax8152

Annual Income & Unit Breakdown for 1535 N Shore Rd, Revere MA 02151

Total Gross Income (Calculated)$93,456

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 1535 N Shore Rd, Revere MA 02151

Listing ID73045718

Property TypeMulti Family / 3 Family

Price989000 ($286.83/SqFt)

Style3 Family

CityRevere

CountySuffolk

Neighborhood(s)

Approximate Living Area Total3448

Approximate Lot Size (Acres)0.06

Total Parking0

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningGB

Water ViewsYes

Water Views FeaturesBay

Waterfront FeaturesRiver

Terms

Disclosures for 1535 N Shore Rd, Revere MA 02151

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsAll Personal Property.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 1535 N Shore Rd, Revere MA 02151

Real Estate Taxes8152

Tax Year2022

Assessed Value$783,800

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 1535 N Shore Rd, Revere MA 02151

Elementary SchoolGarfield

Middle SchoolRumney Marsh

High SchoolRevere High

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 1535 N Shore Rd, Revere MA 02151

Agent

Name: Barbara Aceto

Office

Name: Fudge Properties

Phone: 978-658-7300

Payment Calculator

, Interest

Property Taxes 679.33

Principal & Interest 6093.9

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Fudge Properties

Barbara Aceto

Agent Phone

Office Phone

(978) 658-7300

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,662 SqFt)
    [add_date] => 2024-05-07 03:16:13
    [address] => N Shore Rd
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => NB112907
            [name] => Barbara Aceto
            [national_association] => 449535338
            [office] => B95179
            [state] => MA
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3448
    [approx_lot_size_acres] => 0.06
    [approx_lot_size_sqft] => 2662
    [assessed_value] => $783,800
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Revere
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great opportunity for investors in this money making 3 family just 2 blocks away from the beach or also an owner occupied with 2 other rental income. New windows have just been installed in the entire building along with a brand new wrap around porch on the second level. 1st floor unit has 4 bedrooms, one of them being smaller that could also be used as an office. Updated kitchen and bath. All hardwood floors & tiles. 2nd floor has brand new kitchen & bath, 3 bedrooms and their own private balcony. 3rd fl has 2 bedrooms and 2 full baths, kitchen and living room with beautiful water views of the beach. There is a spacious basement with coin operated washer & dryers with plenty of storage. Easy access to Rte 1, airport, Boston, Wonderland Subway Station, lots of shopping and fantastic restaurants and of course historic Revere Beach.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

[elementary_school] => Garfield
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => All Personal Property.
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
            [0] => Tile
        )

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => Revere High
    [horse_features] => Array
        (
            [0] => River
        )

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 03:16:13
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

[middle_school] => Rumney Marsh
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73045718
    [neighborhoods] => 
    [net_income_calc] => 85304
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => B95179
            [name] => Fudge Properties
            [phone] => 978-658-7300
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 989000
    [price_per_sqft] => 286.83
    [price_per_unit] => 329666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 8152
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 15
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Expired
        )

[street_number] => 1535
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 1
    [tax_year] => 2022
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8152
    [total_gross_income] => 93456
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 1535 N Shore Rd, Revere MA 02151
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
            [0] => Yes
        )

[water_views_features] => Array
        (
            [0] => Bay
        )

[waterfront] => 
    [waterfront_features] => Array
        (
            [0] => River
        )

[raw] => 
)

EXIT

19 More Photos

Expired

1535 N Shore Rd, Revere MA 02151

$989,000

Annual Expenses for 1535 N Shore Rd, Revere MA 02151

Annual Income & Unit Breakdown for 1535 N Shore Rd, Revere MA 02151

General Information for 1535 N Shore Rd, Revere MA 02151

Disclosures for 1535 N Shore Rd, Revere MA 02151

Financial Information for 1535 N Shore Rd, Revere MA 02151

Location Information for 1535 N Shore Rd, Revere MA 02151

Contact Information for 1535 N Shore Rd, Revere MA 02151

Agent

Office

Payment Calculator

Exclusive Listing Agent

Fudge Properties

Barbara Aceto