Overview Property Details Payment Calculator Walkability

Withdrawn

35-37 Circular St, North Attleboro MA 02760

$1,300,000

Estimated $3,055.27/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $216,666.67

Total Rent: 81960/year

Estimated CAP Rate: 4.52%

15 Bedrooms

6 Full Baths

5,624 SqFt

Total Parking: 17

19,964 SqFt

Calling All Investors! Don't miss out on this opportunity to own this wonderfully maintained fully rented property consisting of (2) 3-Family homes generating $120,960 in Gross Income with a potential of $134,340 at Market Rents. With a total of (6) total units, there are (5...

This home has been viewed 48 times

Last Checked: May 17th, 2024 at 4:18am (Source: MLS PIN #73204165)

Gross Income: $81,960

Gross Expenses: $23,256

Net Income Calc: $58,704

CAP Rate: 4.52%

Annual Expenses for 35-37 Circular St, North Attleboro MA 02760

Total Gross Expenses (Calculated)$23,256/year

APOD AvailableYes

Heating

Electricity$448

Water$2,835

Gas$2,835

Insurance$4,795

Sewer$2,835

Trash Removal$3,810

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$11,368

Annual Income & Unit Breakdown for 35-37 Circular St, North Attleboro MA 02760

Total Gross Income (Calculated)$81,960

Unit 1

Rental Income$1,895

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,660

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,600

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$1,675

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

General Information for 35-37 Circular St, North Attleboro MA 02760

Listing ID73204165

Property TypeMulti Family / 5+ Family

Price$1,300,000 ($231.15/SqFt)

Style5-9 Family

CityNorth Attleboro

CountyBristol

MLS Area

Neighborhood(s)

Approximate Living Area Total5,624 SqFt

Approximate Lot Size (Acres)0.46 acres

Total Parking17

Garage Parking

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone,Irregular

Accessible Features

Outdoor Space

ZoningR

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 35-37 Circular St, North Attleboro MA 02760

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureBased on 35 & 37 Circular St combined SF based

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$11,888

Total Gross Income By Broker$120,960

Total Net Income By Broker$109,072

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.0

Facilitator Compensation1.0

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 35-37 Circular St, North Attleboro MA 02760

Real Estate Taxes$11,368

Tax Year2024

Assessed Value$985,900

Financial Data Source

Total Gross Expenses By Broker$11,888

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$120,960

BostonRealEstate.com Gross Income

Total Net Income By Broker$109,072

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.52%

Location Information for 35-37 Circular St, North Attleboro MA 02760

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 35-37 Circular St, North Attleboro MA 02760

Agent

Name: The Joni Shore Group

MLS ID: TM348775

Office ID: AN7723

Office

Name: Douglas Elliman Real Estate - Wellesley

MLS Office ID: AN7723

Phone: 617-267-3500

Team Members

Name: Douglas Nahigian

MLS ID: CN240917

Office ID: AN7723

National Association ID: 449596869

Phone: 508-648-4997

City: Mashpee

State: MA

Payment Calculator

$8,957.52 per month

30 Years Fixed, 6.75% Interest

Property Taxes $947.33

Principal & Interest $8,010.19

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Douglas Elliman Real Estate - Wellesley

The Joni Shore Group

Agent Phone

Office Phone

(617) 267-3500

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.46 acres (19,964 SqFt)
    [add_date] => 2024-04-27 09:02:40
    [address] => Circular St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM348775
            [name] => The Joni Shore Group
            [national_association] => 
            [office] => AN7723
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,624 SqFt
    [approx_lot_size_acres] => 0.46 acres
    [approx_lot_size_sqft] => 19,964 SqFt
    [assessed_value] => $985,900
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 6 Full
    [bedrooms] => 15
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 35-37 Circular St North Attleboro
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.0
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 4.52%
    [city] => North Attleboro
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Bristol
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Calling All Investors! Don't miss out on this opportunity to own this wonderfully maintained fully rented property consisting of (2) 3-Family homes generating $120,960 in Gross Income with a potential of $134,340 at Market Rents. With a total of (6) total units, there are (5) 3 bedroom Units, and (1) 1 Bedroom Unit.  Buildings are set on a 19,964 SF lot  with 17 parking spaces. All utilities are separate and Tenants pay all their own electric and heat. There is coin operated laundry in the basement which contains separated storage for the tenants.  #35 has a newer roof, siding and windows.  #37 has a new roof and newer exterior stairway.  All units have Gas Heating, paved driveway, parking and front walkway.  Property is located on a quiet side street in a lovely neighborhood which is convenient to all major highways and all North Attleboro has to offer. Text or call for an appointment.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $448
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1.0
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone,Irregular
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,835
        )

[gross_income] => Array
        (
            [0] => $120,960
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 305064
    [insurance_expense] => Array
        (
            [0] => $4,795
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-17 04:18:33
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 5,624 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Based on 35 & 37 Circular St combined SF based
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Level
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73204165
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 58704
    [net_operating_income] => Array
        (
            [0] => $109,072
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN7723
            [name] => Douglas Elliman Real Estate - Wellesley
            [phone] => 617-267-3500
        )

[operating_expense] => Array
        (
            [0] => $11,888
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 781-888-2389
    [pool_features] => Array
        (
        )

[price] => $1,300,000
    [price_per_sqft] => 231.15
    [price_per_unit] => 216666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $11,368
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 27
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,835
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Withdrawn
        )

[street_number] => 35-37
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2024
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN240917
                    [name] => Douglas  Nahigian
                    [phone] => 508-648-4997
                    [address] => 14 Little Neck Lane
                    [city] => Mashpee
                    [state] => MA
                    [zip] => 02649
                    [office] => AN7723
                    [national_association] => 449596869
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 23256
    [total_gross_income] => 81960
    [total_parking] => 17
    [trash_expense] => Array
        (
            [0] => $3,810
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1895
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1660
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1600
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 3
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 1675
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 35-37 Circular St, North Attleboro MA 02760
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,835
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1890
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02760
    [zoning] => R
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 17886943
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/305064/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:35
                    [modified] => 2024-05-17 04:18:35
                )

[1] => Array
                (
                    [id] => 17887089
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[2] => Array
                (
                    [id] => 17887090
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[3] => Array
                (
                    [id] => 17887091
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[4] => Array
                (
                    [id] => 17887092
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[5] => Array
                (
                    [id] => 17887093
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[6] => Array
                (
                    [id] => 17887094
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[7] => Array
                (
                    [id] => 17887095
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[8] => Array
                (
                    [id] => 17887096
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[9] => Array
                (
                    [id] => 17887097
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[10] => Array
                (
                    [id] => 17887098
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[11] => Array
                (
                    [id] => 17887099
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[12] => Array
                (
                    [id] => 17887100
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[13] => Array
                (
                    [id] => 17887101
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[14] => Array
                (
                    [id] => 17887102
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[15] => Array
                (
                    [id] => 17887103
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[16] => Array
                (
                    [id] => 17887104
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[17] => Array
                (
                    [id] => 17887105
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

[18] => Array
                (
                    [id] => 17887106
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73204165&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-17 04:18:38
                    [modified] => 2024-05-17 04:18:38
                )

)

)

EXIT

Withdrawn

35-37 Circular St, North Attleboro MA 02760

$1,300,000

Annual Expenses for 35-37 Circular St, North Attleboro MA 02760

Annual Income & Unit Breakdown for 35-37 Circular St, North Attleboro MA 02760

General Information for 35-37 Circular St, North Attleboro MA 02760

Disclosures for 35-37 Circular St, North Attleboro MA 02760

Financial Information for 35-37 Circular St, North Attleboro MA 02760

Location Information for 35-37 Circular St, North Attleboro MA 02760

Contact Information for 35-37 Circular St, North Attleboro MA 02760

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Douglas Elliman Real Estate - Wellesley

The Joni Shore Group