Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

10 Vershire St, Boston MA 02132

$899,999

Estimated $2,125.76/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $299,999.67

Total Rent: 62400/year

Estimated CAP Rate: 6.04%

5 Bedrooms

3 Full Baths

2,778 SqFt

Total Parking: 1

7,541 SqFt

Don't let the exterior fool you, this is a proper 3 family building that lays out very nice! First Time Available in Decades!! This Rare 3 family is an excellent opportunity to enter the West Roxbury Submarket Nestled adjacent to Bellevue Hill Park. One unit is vacant and 2 units have been occupied by long term tenants making this a stabilized investment with excellent value add potential. With some renovation the 2 bedroom unit could be brought to stunning modern condition. Roof is newer. Gas heat in each unit. The property is close to public transportation, Major highways, and the flourishing amenities of Centre St. that makes West Roxbury such a gem. The property could work for both an owner occupant buyer as well as an investor buyer.

This home has been viewed 42 times

Last Checked: May 6th, 2024 at 11:30pm (Source: MLS PIN #73057883)

Gross Income: $62,400

Gross Expenses: $7,997

Net Income Calc: $54,403

CAP Rate: 6.04%

Annual Expenses for 10 Vershire St, Boston MA 02132

Total Gross Expenses (Calculated)$7,997/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,997

Annual Income & Unit Breakdown for 10 Vershire St, Boston MA 02132

Total Gross Income (Calculated)$62,400

Unit 1

Rental Income$2,200

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,800

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,200

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

General Information for 10 Vershire St, Boston MA 02132

Listing ID73057883

Property TypeMulti Family / 3 Family

Price$899,999 ($323.97/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaWest Roxbury

Neighborhood(s)

Approximate Living Area Total2,778 SqFt

Approximate Lot Size (Acres)0.17 acres

Total Parking1

Garage Parking

Year Built1956

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesSloped

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 10 Vershire St, Boston MA 02132

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$62,400

Total Net Income By Broker$62,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation2

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 10 Vershire St, Boston MA 02132

Real Estate Taxes$7,997

Tax Year2022

Assessed Value$735,000

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$62,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$62,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.04%

Location Information for 10 Vershire St, Boston MA 02132

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaWest Roxbury

Area AmenitiesConservation Area, Public School, Golf, Park, Public Transportation, Private School

Contact Information for 10 Vershire St, Boston MA 02132

Agent

Name: Dot Collection

Office

Name: Access

Phone: 617-825-8000

Team Members

Name: Katelyn Sullivan

Phone: 781-589-4780

Payment Calculator

, Interest

Property Taxes 666.42

Principal & Interest 5545.51

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Access

Dot Collection

Agent Phone

Office Phone

(617) 825-8000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.17 acres (7,541 SqFt)
    [add_date] => 2024-05-06 23:30:55
    [address] => Vershire St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM325586
            [name] => Dot Collection
            [national_association] => 
            [office] => AN4691
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,778 SqFt
    [approx_lot_size_acres] => 0.17 acres
    [approx_lot_size_sqft] => 7,541 SqFt
    [assessed_value] => $735,000
    [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] => 3 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 10 Vershire St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.04%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Conservation Area
            [1] => Public School
            [2] => Golf
            [3] => Park
            [4] => Public Transportation
            [5] => Private School
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Don't let the exterior fool you, this is a proper 3 family building that lays out very nice! First Time Available in Decades!! This Rare 3 family is an excellent opportunity to enter the West Roxbury Submarket Nestled adjacent to Bellevue Hill Park. One unit is vacant and 2 units have been occupied by long term tenants making this a stabilized investment with excellent value add potential. With some renovation the 2 bedroom unit could be brought to stunning modern condition. Roof is newer. Gas heat in each unit. The property is close to public transportation, Major highways, and the flourishing amenities of Centre St. that makes West Roxbury such a gem. The property could work for both an owner occupant buyer as well as an investor buyer.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2
    [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] => Concrete Perimeter
        )

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

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

[gross_income] => Array
        (
            [0] => $62,400
        )

[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] => 326584
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-06 23:30:55
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,778 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => West Roxbury
    [mls_id] => 73057883
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 54403
    [net_operating_income] => Array
        (
            [0] => $62,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN4691
            [name] => Access
            [phone] => 617-825-8000
        )

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

[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] => 781-546-5363
    [pool_features] => Array
        (
        )

[price] => $899,999
    [price_per_sqft] => 323.97
    [price_per_unit] => 299999.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $7,997
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 10
    [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] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN213150
                    [name] => Katelyn Sullivan
                    [phone] => 781-589-4780
                    [address] => 32 Hill Top Street
                    [city] => Boston
                    [state] => MA
                    [zip] => 02124
                    [office] => AN4691
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7997
    [total_gross_income] => 62400
    [total_parking] => 1
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2200
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1800
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1200
        )

[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] => Array
        (
            [0] => 10 Vershire St, Boston MA 02132
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1956
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02132
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6703282
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/326584/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:30:59
                    [modified] => 2024-05-06 23:30:59
                )

[1] => Array
                (
                    [id] => 6703894
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[2] => Array
                (
                    [id] => 6703895
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[3] => Array
                (
                    [id] => 6703896
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[4] => Array
                (
                    [id] => 6703897
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[5] => Array
                (
                    [id] => 6703898
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[6] => Array
                (
                    [id] => 6703899
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[7] => Array
                (
                    [id] => 6703900
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[8] => Array
                (
                    [id] => 6703901
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[9] => Array
                (
                    [id] => 6703902
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[10] => Array
                (
                    [id] => 6703903
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

[11] => Array
                (
                    [id] => 6703904
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73057883&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-06 23:31:07
                    [modified] => 2024-05-06 23:31:07
                )

)

)

EXIT

Expired

10 Vershire St, Boston MA 02132

$899,999

Annual Expenses for 10 Vershire St, Boston MA 02132

Annual Income & Unit Breakdown for 10 Vershire St, Boston MA 02132

General Information for 10 Vershire St, Boston MA 02132

Disclosures for 10 Vershire St, Boston MA 02132

Financial Information for 10 Vershire St, Boston MA 02132

Location Information for 10 Vershire St, Boston MA 02132

Contact Information for 10 Vershire St, Boston MA 02132

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Access

Dot Collection