Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

19-21 S Waverly St, Boston MA 02135

$1,649,000

Estimated $3,949/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $824,500

Total Rent: 63600/year

Estimated CAP Rate:

6 Bedrooms

Baths

3817

Total Parking: 3

10,350 (0.24)

Two curb cuts define this large 10,350 SF Lot in a rapidly developing area. This R2 zoned property is perfect for owner-occupants, multi-generational housing, long-term investors, and/or anyone seeking a large, flat lot already surrounded by higher-density development. Contractors welcome! Close to Harvard University, restaurants, shopping, public transportation, hospitals, athletic facilities, and more! Area stands to benefit greatly from the $1.7 Billion MassDOT plan to straighten the Mass Pike. Modern bathrooms, quality finishes, a fenced in yard with sprinkler system, storage shed, and parking options delight. Unit 1 includes a separated basement area that can offer additional rental income.

This home has been viewed 60 times

Last Checked: May 6th, 2024 at 11:21pm (Source: MLS PIN #73068333)

Gross Income: $63,600

Gross Expenses: $25,238

Net Income Calc: $38,362

Water Views

Annual Expenses for 19-21 S Waverly St, Boston MA 02135

Total Gross Expenses (Calculated)$25,238/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax15307

Annual Income & Unit Breakdown for 19-21 S Waverly St, Boston MA 02135

Total Gross Income (Calculated)$63,600

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

General Information for 19-21 S Waverly St, Boston MA 02135

Listing ID73068333

Property TypeMulti Family / 2 Family

Price1649000 ($432.01/SqFt)

Style2 Family - 2 Units Up/down

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total3817

Approximate Lot Size (Acres)0.24

Total Parking3

Garage Parking0

Year Built1978

Year Built SourcePublic Records

Year Built DetailsActual,Renovated Since

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR2

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 19-21 S Waverly St, Boston MA 02135

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceOwner

ExclusionsTenants Personal Belongings.

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 19-21 S Waverly St, Boston MA 02135

Real Estate Taxes15307

Tax Year2022

Assessed Value$1,406,900

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 19-21 S Waverly St, Boston MA 02135

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 19-21 S Waverly St, Boston MA 02135

Agent

Name: Suzanne Hickey

Office

Name: Best Deal Realty, LLC

Phone: 857-636-8500

Payment Calculator

, Interest

Property Taxes 1275.58

Principal & Interest 10160.61

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Best Deal Realty, LLC

Suzanne Hickey

Agent Phone

Office Phone

(857) 636-8500

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.24 acres (10,350 SqFt)
    [add_date] => 2024-05-06 23:21:00
    [address] => S Waverly St
    [agent] => Array
        (
            [address] => 45 Lindebergh Avenue
            [city] => West Newton
            [id] => BB809480
            [name] => Suzanne Hickey
            [national_association] => 449529259
            [office] => AN1891
            [state] => MA
            [zip] => 02465
        )

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

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

[approx_living_area_total] => 3817
    [approx_lot_size_acres] => 0.24
    [approx_lot_size_sqft] => 10350
    [assessed_value] => $1,406,900
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

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

[building_area_source] => Array
        (
            [0] => Owner
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 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] => Two curb cuts define this large 10,350 SF Lot in a rapidly developing area. This R2 zoned property is perfect for owner-occupants, multi-generational housing, long-term investors, and/or anyone seeking a large, flat lot already surrounded by higher-density development. Contractors welcome! Close to Harvard University, restaurants, shopping, public transportation, hospitals, athletic facilities, and more! Area stands to benefit greatly from the $1.7 Billion MassDOT plan to straighten the Mass Pike. Modern bathrooms, quality finishes, a fenced in yard with sprinkler system, storage shed, and parking options delight. Unit 1 includes a separated basement area that can offer additional rental income.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[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] => Tenants Personal Belongings.
        )

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

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

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

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

[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] => 2024-05-06 23:21:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

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

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

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

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73068333
    [neighborhoods] => 
    [net_income_calc] => 38362
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN1891
            [name] => Best Deal Realty, LLC
            [phone] => 857-636-8500
        )

[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] => Allowed
        )

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

[price] => 1649000
    [price_per_sqft] => 432.01
    [price_per_unit] => 824500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => 15307
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 15
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 19-21
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[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] => 
    [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] => 2022
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 25238
    [total_gross_income] => 63600
    [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] => 2
    [unit_1_rent] => Array
        (
        )

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

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

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => 19-21 S Waverly St, Boston MA 02135
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1978
    [year_built_details] => Actual,Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02135
    [zips] => 
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/326357/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73068333&w=1024&h=768&n=13
        )

[raw] => 
)

EXIT

11 More Photos