Home › 35-37 Delle Ave, Boston MA 02120 › Analyze

Property Analyzer

35-37 Delle Ave, Boston MA 02120 — $3,950,000 · 8 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Investment Analysis

35-37 Delle Ave, Boston MA 02120

$3,950,000 · 8 units · MLS# 73558015

Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Number of units

Set all units to

Unit 1$/moUnit 2$/moUnit 3$/moUnit 4$/moUnit 5$/moUnit 6$/moUnit 7$/moUnit 8$/mo

Total monthly rent: $26,400 (8 units)

Acquisition & financing (one-time)

Purchase price$

Down payment%· $987,500 down

Renovation / CapEx (upfront)$Interest rate%Loan term (yrs)

Operating (recurring)

Other income / mo$Vacancy%Operating expenses%Property tax / yr$Insurance / yr$

Results

Gross scheduled income$316,800/yr

Net operating income (NOI)$162,520/yr

Cap rate4.1%

GRM12.5

Loan amount$2,962,500

Mortgage (P&I)$19,710/mo

Cash invested (down + CapEx)$987,500

Annual cash flow$-73,995

Cash-on-cash return-7.5%

DSCR0.69

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

← Back to listing

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 Estate LinkedIn Zillow Facebook