10 Franklin Ave APT 404, Revere, MA, 02151 | $184/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10 Franklin Ave APT 404, Revere, MA, 02151 | $184/mo Cash Flow | Ziffy

For Sale

Motivated Seller

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

- Bed
- Bath
196 sft

425 Newbury St #179, Boston, MA, 02115

Currently Rented+ 2 more

- Bed
- Bath
- sft

57 L St #PKG, Boston, MA, 02127

1 Bed
1 Bath
715 sft

10 Franklin Ave APT 405, Revere, MA, 02151

1 Bed
1 Bath
751 sft

10 Franklin Ave APT 104, Revere, MA, 02151

Nearby investment properties with comparable prices

1 Bed
1 Bath
715 sft

10 Franklin Ave APT 405, Revere, MA, 02151

Currently Rented+ 2 more

- Bed
- Bath
- sft

57 L St #PKG, Boston, MA, 02127

Currently Rented+ 2 more

- Bed
- Bath
196 sft

425 Newbury St #179, Boston, MA, 02115

3 Bed
1 Bath
- sft

1146 Commonwealth Ave, Mayfield Heights, OH, 44124

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Revere at 10 Franklin Ave APT 404, Revere, MA, 02151 earns $184/mo cash flow from $1,066/mo rent with a $685/mo payment. Total monthly income totals $1,066/mo, and annual cash flow totals $2,208/yr on $46,377 capital. ROI tracks 24.67% on current figures, and rental yield reads 9.14% at a $139,900 purchase. Equity gained on principal adds $903/yr, and 5% annual appreciation supports $38,652 over five years. Five-year ROI reaches 128.5% and total cumulative return in cash sums $59,595. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,066/mo property income instead of your personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

CASH ONLY. Great opporunity to buy into this new construction. Buyer will need to pay an additional $188,371 to the condo association once the construction is complete. Construction is estimated to be completed in November 2025. Top floor Condo with awesome views. Two asigned off-street parking spots and 1 storage space included. Located 0.5-miles from the Revere Beach MBTA T-Station and the Beach!! Everything in the unit will be brand new (kitchen, lights, bathroom, windows, etc).The kitchen comes with a gas stove, built in microwave, dishwasher, garbage disposal. Refrigerator not included. There will be common laundry in the basement. The entire building is in the process of a full reconstruction.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02151, Revere, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	25,738 (100%)
Owner Occupied HU	10,397 (40.4%)
Renter Occupied HU	13,021 (50.6%)
Vacant Housing Units	2,320 ( 9.0%)
Median Home Value	$621,936
Average Home Value	$649,543