Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

39-41 W Walnut, Boston MA 02119

$2,595,000

Estimated $5,506/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $432,500

Total Rent: 117540/year

Estimated CAP Rate:

14 Bedrooms

Baths

4300

Total Parking: 0

3,000 (0.07)

PRIME NEW TURN KEY 6 UNIT INVESTMENT BUILDING IN THE MIDDLE OF BOSTON & IN THE HEART OF ROXBURY GROSSING CLOSE TO 200K ANNUALLY! This immaculate fully occupied building was gut renovated in 2018 & is the perfect 6 UNIT investment to add into your portfolio. Purchase this building and start collecting rents immediately! EVERYTHING is brand new from top to bottom! Each unit in the building features S/S appliances, central air/heat, new hardwood flooring, granite counter-tops, recessed lighting, rear decks, tankless water heaters, updated plumbing + updated electric, & much more! The location is unmatched and the building is within close proximity of the Stony Brook Orange Line T-Station, Sam Adams Brewery, South West Corridor Park + Bike Path, Longwood Medical area, Northeastern University, & the Back Bay. Upside to increase future rents & maximize profits. Prime building, prime location, & a sure fire prime investment with a huge appreciation upside!

This home has been viewed 49 times

Last Checked: May 7th, 2024 at 12:10am (Source: MLS PIN #73045317)

Gross Income: $117,540

Gross Expenses: $15,580

Net Income Calc: $101,960

Water Views

Annual Expenses for 39-41 W Walnut, Boston MA 02119

Total Gross Expenses (Calculated)$15,580/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax15580.46

Annual Income & Unit Breakdown for 39-41 W Walnut, Boston MA 02119

Total Gross Income (Calculated)$117,540

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

General Information for 39-41 W Walnut, Boston MA 02119

Listing ID73045317

Property TypeMulti Family / 5+ Family

Price2595000 ($603.49/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaRoxbury

Neighborhood(s)

Approximate Living Area Total4300

Approximate Lot Size (Acres)0.07

Total Parking0

Garage Parking0

Year Built2018

Year Built SourcePublic Records

Year Built DetailsActual,Renovated Since

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRES

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 39-41 W Walnut, Boston MA 02119

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsFireplace Mantel In Living Room Is Excluded.

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 Compensation2

Compensation Based OnNet Sale Price

Financial Information for 39-41 W Walnut, Boston MA 02119

Real Estate Taxes15580.46

Tax Year2022

Assessed Value$1,425,800

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 39-41 W Walnut, Boston MA 02119

Middle SchoolLatin Academy

High SchoolLatin Academy

Neighborhood(s)

MLS AreaRoxbury

Area AmenitiesWalk/jog Trails

Contact Information for 39-41 W Walnut, Boston MA 02119

Agent

Name: Markese Daise

Office

Name: Stony Brook & Lennox Realty Advisors

Phone: 617-531-9077

Payment Calculator

, Interest

Property Taxes 1298.37

Principal & Interest 15989.56

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Stony Brook & Lennox Realty Advisors

Markese Daise

Agent Phone

Office Phone

(617) 531-9077

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.07 acres (3,000 SqFt)
    [add_date] => 2024-05-07 00:10:57
    [address] => W Walnut
    [agent] => Array
        (
            [address] => 18 Cedar Street
            [city] => 
            [id] => CN211128
            [name] => Markese Daise
            [national_association] => 449592899
            [office] => AN7064
            [state] => MA
            [zip] => 02126
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4300
    [approx_lot_size_acres] => 0.07
    [approx_lot_size_sqft] => 3000
    [assessed_value] => $1,425,800
    [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] => 14
    [building_amenities] => Array
        (
        )

[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] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

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

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

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

[complex_complete] => Array
        (
        )

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

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => PRIME NEW TURN KEY 6 UNIT INVESTMENT BUILDING IN THE MIDDLE OF BOSTON & IN THE HEART OF ROXBURY GROSSING CLOSE TO 200K ANNUALLY!  This immaculate fully occupied building was gut renovated in 2018 & is the perfect 6 UNIT investment to add into your portfolio. Purchase this building and start collecting rents immediately!  EVERYTHING is brand new from top to bottom! Each unit in the building features S/S appliances, central air/heat, new hardwood flooring, granite counter-tops, recessed lighting, rear decks, tankless water heaters, updated plumbing + updated electric, & much more!  The location is unmatched and the building is within close proximity of the Stony Brook Orange Line T-Station, Sam Adams Brewery, South West Corridor Park + Bike Path, Longwood Medical area, Northeastern University, & the Back Bay.  Upside to increase future rents & maximize profits. Prime building, prime location, & a sure fire prime investment with a huge appreciation upside!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Fireplace Mantel In Living Room Is Excluded.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2
    [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] => Latin Academy
    [horse_features] => Array
        (
        )

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:10:57
    [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] => Latin Academy
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => Roxbury
    [mls_id] => 73045317
    [neighborhoods] => 
    [net_income_calc] => 101960
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN7064
            [name] => Stony Brook & Lennox Realty Advisors
            [phone] => 617-531-9077
        )

[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] => 2595000
    [price_per_sqft] => 603.49
    [price_per_unit] => 432500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 15580.46
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 22
    [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] => Withdrawn
        )

[street_number] => 39-41
    [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] => 1
    [tax_year] => 2022
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 15580
    [total_gross_income] => 117540
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

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

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

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

[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
        (
        )

[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
        (
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
            [0] => Y
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 39-41 W Walnut, Boston MA 02119
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

25 More Photos

Withdrawn

39-41 W Walnut, Boston MA 02119

$2,595,000

Annual Expenses for 39-41 W Walnut, Boston MA 02119

Annual Income & Unit Breakdown for 39-41 W Walnut, Boston MA 02119

General Information for 39-41 W Walnut, Boston MA 02119

Disclosures for 39-41 W Walnut, Boston MA 02119

Financial Information for 39-41 W Walnut, Boston MA 02119

Location Information for 39-41 W Walnut, Boston MA 02119

Contact Information for 39-41 W Walnut, Boston MA 02119

Agent

Office

Payment Calculator

Exclusive Listing Agent

Stony Brook & Lennox Realty Advisors

Markese Daise