Home › 34 Circuit Street, Boston MA 02119 › Analyze

Property Analyzer

34 Circuit Street, Boston MA 02119 — $2,650,000 · 4 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

34 Circuit Street, Boston MA 02119
Investment Analysis

34 Circuit Street, Boston MA 02119

$2,650,000 · 4 units · MLS# 73577592
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $13,200 (4 units)

Acquisition & financing (one-time)

Down payment%· $662,500 down

Operating (recurring)

Results

Gross scheduled income$158,400/yr
Net operating income (NOI)$70,460/yr
Cap rate2.7%
GRM16.7
Loan amount$1,987,500
Mortgage (P&I)$13,223/mo
Cash invested (down + CapEx)$662,500
Annual cash flow$-88,215
Cash-on-cash return-13.3%
DSCR0.44

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