Home › 671-671A Washington St, Boston MA 02135 › Analyze

Property Analyzer

671-671A Washington St, Boston MA 02135 — $1,350,000 · 1 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

671-671A Washington St, Boston MA 02135
Investment Analysis

671-671A Washington St, Boston MA 02135

$1,350,000 · 1 unit · MLS# 73509981
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $3,300 (1 units)

Acquisition & financing (one-time)

Down payment%· $337,500 down

Operating (recurring)

Results

Gross scheduled income$39,600/yr
Net operating income (NOI)$6,615/yr
Cap rate0.5%
GRM34.1
Loan amount$1,012,500
Mortgage (P&I)$6,736/mo
Cash invested (down + CapEx)$337,500
Annual cash flow$-74,219
Cash-on-cash return-22.0%
DSCR0.08

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook