Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

95 Hillside Street, Boston MA 02120

$3,200,000

Estimated $7,337/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $1,066,666.67

Total Rent: 206400/year

Estimated CAP Rate:

14 Bedrooms

Baths

4614

Total Parking: 3

4,433 (0.10)

Introducing 95 Hillside Street! A three family building consisting of (1) 4 bed/2 bath, (2) 5 bed/2 bath apartments, and three garage parking spaces behind the building. All three apartments have two renovated full bathrooms, beautifully renovated kitchens with granite countertops and granite islands, re-sanded hardwood floors, high ceilings, big bedrooms, and a private porch. In the basement there are two stack coin-op washer/dryers and four huge lockable storage rooms. Each apartment has an efficient Navien On Demand gas unit for heat and hot water. For the lease term of 9/1/24-8/31/25: Unit 1 is rented for $5,200, Unit 2 is rented for $6,000, and Unit 3 is rented for $6,000. All three garage parking spaces are leased for $250/month each. Gross annual rent is $215,400. Don't miss out on this great investment opportunity!

This home has been viewed 109 times

Last Checked: October 7th, 2024 at 4:54pm (Source: MLS PIN #73229898)

Gross Income: $206,400

Gross Expenses: $25,784

Net Income Calc: $180,616

Water Views

Annual Expenses for 95 Hillside Street, Boston MA 02120

Total Gross Expenses (Calculated)$25,784/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax25784

Annual Income & Unit Breakdown for 95 Hillside Street, Boston MA 02120

Total Gross Income (Calculated)$206,400

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms5

Bathrooms2 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms5

Bathrooms2 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 95 Hillside Street, Boston MA 02120

Listing ID73229898

Property TypeMulti Family / 3 Family

Price3200000 ($693.54/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

MLS AreaMission Hill

Neighborhood(s)

Approximate Living Area Total4614

Approximate Lot Size (Acres)0.1

Total Parking3

Garage Parking3

Year Built1905

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water ViewsNo

Water Views FeaturesBay

Waterfront FeaturesRiver

Terms

Disclosures for 95 Hillside Street, Boston MA 02120

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher And Dryer Are Not Included

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)Lender Owned

Buyer Agent Compensation0

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 95 Hillside Street, Boston MA 02120

Real Estate Taxes25784

Tax Year2024

Assessed Value$2,365,500

Financial Data SourceEstimated

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 95 Hillside Street, Boston MA 02120

Neighborhood(s)

MLS AreaMission Hill

Area AmenitiesWalk/jog Trails

Contact Information for 95 Hillside Street, Boston MA 02120

Agent

Name: Lawrence Fisch

Office

Name: Boston's Preferred Properties, Inc.

Phone: 617-859-3838

Payment Calculator

, Interest

Property Taxes 2148.67

Principal & Interest 19717.38

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Boston's Preferred Properties, Inc.

Lawrence Fisch

Agent Phone

Office Phone

(617) 859-3838

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.1 acres (4,433 SqFt)
    [add_date] => 2024-04-29 16:27:00
    [address] => Hillside Street
    [agent] => Array
        (
            [address] => 71 Claybrook Road
            [city] => Dover
            [id] => BB981704
            [name] => Lawrence Fisch
            [national_association] => 449505327
            [office] => BB9884
            [state] => MA
            [zip] => 02030
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 4614
    [approx_lot_size_acres] => 0.1
    [approx_lot_size_sqft] => 4433
    [assessed_value] => $2,365,500
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
            [0] => Landscaping
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 14
    [building_amenities] => Array
        (
            [0] => Beach Rights
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 0
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

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

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Array
        (
            [0] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Introducing 95 Hillside Street! A three family building consisting of (1) 4 bed/2 bath, (2) 5 bed/2 bath apartments, and three garage parking spaces behind the building. All three apartments have two renovated full bathrooms, beautifully renovated kitchens with granite countertops and granite islands, re-sanded hardwood floors, high ceilings, big bedrooms, and a private porch. In the basement there are two stack coin-op washer/dryers and four huge lockable storage rooms. Each apartment has an efficient Navien On Demand gas unit for heat and hot water. For the lease term of 9/1/24-8/31/25: Unit 1 is rented for $5,200, Unit 2 is rented for $6,000, and Unit 3 is rented for $6,000. All three garage parking spaces are leased for $250/month each. Gross annual rent is $215,400. Don't miss out on this great investment opportunity!
    [disclosures] => 
    [documents_available] => Array
        (
            [0] => Perc Test
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer And Dryer Are Not Included
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 3
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-10-07 16:54:07
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Mission Hill
    [mls_id] => 73229898
    [neighborhoods] => 
    [net_income_calc] => 180616
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB9884
            [name] => Boston's Preferred Properties, Inc.
            [phone] => 617-859-3838
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Not Allowed
        )

[phone] => 
    [pool_features] => Array
        (
            [0] => Association
        )

[price] => 3200000
    [price_per_sqft] => 693.54
    [price_per_unit] => 1066666.6666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 25784
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 17
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
            [0] => Lender Owned
        )

[special_listing_conditions] => Array
        (
            [0] => Lender Owned
        )

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

[street_number] => 95
    [structure_type] => Array
        (
        )

[style] => Array
        (
            [0] => Colonial
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [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] => 1
    [tax_year] => 2024
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 25784
    [total_gross_income] => 206400
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 5
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 5
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 95 Hillside Street, Boston MA 02120
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
            [0] => Bay
        )

[waterfront] => 
    [waterfront_features] => Array
        (
            [0] => River
        )

[raw] => 
)

EXIT

33 More Photos

Canceled

95 Hillside Street, Boston MA 02120

$3,200,000

Annual Expenses for 95 Hillside Street, Boston MA 02120

Annual Income & Unit Breakdown for 95 Hillside Street, Boston MA 02120

General Information for 95 Hillside Street, Boston MA 02120

Disclosures for 95 Hillside Street, Boston MA 02120

Financial Information for 95 Hillside Street, Boston MA 02120

Location Information for 95 Hillside Street, Boston MA 02120

Contact Information for 95 Hillside Street, Boston MA 02120

Agent

Office

Payment Calculator

Exclusive Listing Agent

Boston's Preferred Properties, Inc.

Lawrence Fisch