Home › 95 Hillside St, Boston MA 02120 › Analyze

Property Analyzer

95 Hillside St, Boston MA 02120 — $2,850,000 · 3 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

95 Hillside St, Boston MA 02120
Investment Analysis

95 Hillside St, Boston MA 02120

$2,850,000 · 3 units · MLS# 73339389
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $9,900 (3 units)

Acquisition & financing (one-time)

Down payment%· $712,500 down

Operating (recurring)

Results

Gross scheduled income$118,800/yr
Net operating income (NOI)$39,045/yr
Cap rate1.4%
GRM24.0
Loan amount$2,137,500
Mortgage (P&I)$14,221/mo
Cash invested (down + CapEx)$712,500
Annual cash flow$-131,605
Cash-on-cash return-18.5%
DSCR0.23

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