Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

323 Beach Street, Revere MA 02151

$789,000

Estimated $1,811.78/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $394,500

Total Rent: 58800/year

Estimated CAP Rate: 6.64%

4 Bedrooms

3 Full Baths

1,884 SqFt

Total Parking: 2

3,576 SqFt

Great 2 Family Investment! Unit #1 is TAW while #2 has a lease until 8/31/23. Please inquire for full list of expenses. Reach out for your private showing today!

This home has been viewed 35 times

Last Checked: May 7th, 2024 at 4:56am (Source: MLS PIN #73089791)

Gross Income: $58,800

Gross Expenses: $6,389

Net Income Calc: $52,411

CAP Rate: 6.64%

Beach Front

Annual Expenses for 323 Beach Street, Revere MA 02151

Total Gross Expenses (Calculated)$6,389/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,389

Annual Income & Unit Breakdown for 323 Beach Street, Revere MA 02151

Total Gross Income (Calculated)$58,800

Unit 1

Rental Income$2,500

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,400

LeaseY

Bedrooms3

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

General Information for 323 Beach Street, Revere MA 02151

Listing ID73089791

Property TypeMulti Family

Price$789,000 ($418.79/SqFt)

StyleMulti Family

CityRevere

CountySuffolk

MLS AreaRevere Beach

Neighborhood(s)

Approximate Living Area Total1,884 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking2

Garage Parking

Year Built1930

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningRB

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesBeach Front, 1/2 To 1 Mile To Beach

Energy Features

Terms

Disclosures for 323 Beach Street, Revere MA 02151

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$11,618

Total Gross Income By Broker$58,800

Total Net Income By Broker$47,182

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 323 Beach Street, Revere MA 02151

Real Estate Taxes$6,389

Tax Year2023

Assessed Value$671,000

Financial Data Source

Total Gross Expenses By Broker$11,618

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$58,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$47,182

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.64%

Location Information for 323 Beach Street, Revere MA 02151

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaRevere Beach

Area Amenities

Contact Information for 323 Beach Street, Revere MA 02151

Agent

Name: Ryan Taylor

Office

Name: Fortune RE

Phone: 617-874-1000

Team Members

Name: Brayden Haney

Phone: 774-270-2612

Payment Calculator

, Interest

Property Taxes 532.42

Principal & Interest 4861.57

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Fortune RE

Ryan Taylor

Agent Phone

Office Phone

(617) 874-1000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,576 SqFt)
    [add_date] => 2024-05-07 04:56:02
    [address] => Beach Street
    [agent] => Array
        (
            [address] => 876 Shirley Street
            [city] => Winthrop
            [id] => CN218241
            [name] => Ryan Taylor
            [national_association] => 
            [office] => AN5321
            [state] => MA
            [zip] => 02152
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 1,884 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,576 SqFt
    [assessed_value] => $671,000
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 323 Beach Street Revere
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => cn208570
    [buyer_office_id] => ac0342
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 6.64%
    [city] => Revere
    [community_features] => Array
        (
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great 2 Family Investment! Unit #1 is TAW while #2 has a lease until 8/31/23.  Please inquire for full list of expenses.  Reach out for your private showing today!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $58,800
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 337815
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 04:56:02
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 1,884 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Revere Beach
    [mls_id] => 73089791
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 52411
    [net_operating_income] => Array
        (
            [0] => $47,182
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN5321
            [name] => Fortune RE
            [phone] => 617-874-1000
        )

[operating_expense] => Array
        (
            [0] => $11,618
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 774-270-4020
    [pool_features] => Array
        (
        )

[price] => $789,000
    [price_per_sqft] => 418.79
    [price_per_unit] => 394500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $6,389
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 10
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

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

[street_number] => 323
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [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] => 
    [tax_year] => 2023
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN250708
                    [name] => Brayden Haney
                    [phone] => 774-270-2612
                    [address] => 187 Maple Street
                    [city] => Sherborn
                    [state] => MA
                    [zip] => 01770
                    [office] => AN5321
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 6389
    [total_gross_income] => 58800
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2500
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2400
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => Array
        (
            [0] => 323 Beach Street, Revere MA 02151
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
        )

[year_built] => 1930
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02151
    [zoning] => RB
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7283166
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/337815/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 04:56:04
                    [modified] => 2024-05-07 04:56:04
                )

[1] => Array
                (
                    [id] => 7283634
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73089791&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 04:56:09
                    [modified] => 2024-05-07 04:56:09
                )

[2] => Array
                (
                    [id] => 7283635
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73089791&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 04:56:09
                    [modified] => 2024-05-07 04:56:09
                )

[3] => Array
                (
                    [id] => 7283636
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73089791&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 04:56:09
                    [modified] => 2024-05-07 04:56:09
                )

[4] => Array
                (
                    [id] => 7283637
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73089791&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 04:56:09
                    [modified] => 2024-05-07 04:56:09
                )

)

)

EXIT