99 Pearl Ave #1 Revere — Photo 1 of 19
$429,000
Investment Analysis — 99 Pearl Ave #1
Revere, MA 02151 — Beachmont
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02151 carries an estimated $2,570/mo in gross rent — about a 3.45% cap rate and $14,779/yr in estimated NOI at the $429,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1.5
SqFt
885
Style
Condominium
Built
1970
Rarely available in a 6-unit building, this move-in-ready 2-bedroom, 1.5-bath coastal gem at 99 Pearl Ave delivers effortless turn-key living near the water! Step into an open-concept living and dining layout designed for easy entertaining, featuring brand-new windows, fresh interior paint, and beautifully finished floors throughout. The functional kitchen comes outfitted with a stainless steel refrigerator and dishwasher.Key system upgrades include a newer heating/cooling system and dedicated water heater. Downstairs, the basement offers shared storage space alongside your own private laundry setup—with the washer and dryer included for the new owner. Outside features a shared patio space ideal for relaxing.A commuter’s dream—located just 0.5 miles from Beachmont Station on the MBTA Blue Line for a seamless trip to Logan Airport, Revere Beach, East Boston, and Downtown Crossing. Enjoy nearby coastal nature trails, Belle Isle Marsh Reservation, Winthrop Beach, local golf, shopping, and dining right at your doorstep.Join us for the Open House on Saturday, September 19th from 12:00 PM to 1:30 PM!
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Dishwasher • Disposal • Refrigerator • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Shopping • Walk/Jog Trails • Golf • Bike Path • Conservation Area
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl nullFlooring - Hardwood, Open Floorplan
Kitchen
Lvl nullFlooring - Hardwood, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 1
Lvl nullBathroom - Full, Bathroom - With Tub, Flooring - Stone/Ceramic Tile, Cabinets - Upgraded, Lighting - Overhead
Bathroom 2
Lvl nullBathroom - Half, Flooring - Stone/Ceramic Tile, Cabinets - Upgraded
Property History
$429,000
Aug 26, 2026
MLS® 73568753
$1,300
Dec 7, 2010
MLS® 71163209
$1,300
Nov 16, 2010
MLS® 71163209
Listing Agent: Jacqueline Morales
Listing Office: Keller Williams Realty Evolution
MLS® Number: 73568753
