Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

7 Gayland Street, Boston MA 02121

$875,000

Estimated $1,936/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $291,666.67

Total Rent: 30000/year

Estimated CAP Rate:

8 Bedrooms

Baths

3434

Total Parking: 0

3,693 (0.08)

Fantastic opportunity to own a premier one of a kind 3 unit property in the Roxbury/Dorchester line. This property is meticulously well cared for, it boasts three residential units with separate utilities and hardwood floors throughout. The basement is mostly finished with separate bathroom and tub and separate entrance and egress. The first and second floor unit have direct rear access to deck. The backyard is nicely landscaped, it offers an ideal place for family gathering and relaxation. Great detail throughout. Unit 1 will be delivered vacant, Unit 2 is currently vacant, Unit 3 is TAW tenants. Lead paint compliance will be provided. Easily accessible to the commuter rail multiple bus routes. Come see this very special property before it's gone.

This home has been viewed 61 times

Last Checked: May 7th, 2024 at 12:56am (Source: MLS PIN #73066666)

Gross Income: $30,000

Gross Expenses: $6,205

Net Income Calc: $23,795

Annual Expenses for 7 Gayland Street, Boston MA 02121

Total Gross Expenses (Calculated)$6,205/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6205.67

Annual Income & Unit Breakdown for 7 Gayland Street, Boston MA 02121

Total Gross Income (Calculated)$30,000

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

Lease

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 7 Gayland Street, Boston MA 02121

Listing ID73066666

Property TypeMulti Family / 3 Family

Price875000 ($254.8/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaRoxbury

Neighborhood(s)

Approximate Living Area Total3434

Approximate Lot Size (Acres)0.08

Total Parking0

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 7 Gayland Street, Boston MA 02121

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal Belongings

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation1

Compensation Based OnNet Sale Price

Financial Information for 7 Gayland Street, Boston MA 02121

Real Estate Taxes6205.67

Tax Year2022

Assessed Value$622,300

Financial Data Source

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 7 Gayland Street, Boston MA 02121

Neighborhood(s)

MLS AreaRoxbury

Area AmenitiesWalk/jog Trails

Contact Information for 7 Gayland Street, Boston MA 02121

Agent

Name: James Pham

Office

Name: RE/MAX Partners

Phone: 978-475-2100

Payment Calculator

, Interest

Property Taxes 517.14

Principal & Interest 5391.47

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Partners

James Pham

Agent Phone

Office Phone

(978) 475-2100

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,693 SqFt)
    [add_date] => 2024-05-07 00:56:00
    [address] => Gayland Street
    [agent] => Array
        (
            [address] => 18 Lewis Street
            [city] => Lowell
            [id] => CN218964
            [name] => James Pham
            [national_association] => 456014724
            [office] => G62134
            [state] => MA
            [zip] => 01854
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3434
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3693
    [assessed_value] => $622,300
    [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] => 8
    [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] => cn222309
    [buyer_office_id] => an3518
    [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] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Fantastic opportunity to own a premier one of a kind 3 unit property in the Roxbury/Dorchester line. This property is meticulously well cared for, it boasts three residential units with separate utilities and hardwood floors throughout. The basement is mostly finished with separate bathroom and tub and separate entrance and egress. The first and second floor unit have direct rear access to deck. The backyard is nicely landscaped, it offers an ideal place for family gathering and relaxation. Great detail throughout. Unit 1 will be delivered vacant, Unit 2 is currently vacant, Unit 3 is TAW tenants. Lead paint compliance will be provided.  Easily accessible to the commuter rail multiple bus routes. Come see this very special property before it's gone.
    [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] => Personal Belongings
        )

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

[facilitator_compensation] => 1
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[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] => 2024-05-07 00:56:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

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

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Roxbury
    [mls_id] => 73066666
    [neighborhoods] => 
    [net_income_calc] => 23795
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => G62134
            [name] => RE/MAX Partners
            [phone] => 978-475-2100
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

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

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

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

[price] => 875000
    [price_per_sqft] => 254.8
    [price_per_unit] => 291666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 6205.67
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 17
    [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] => Closed
        )

[street_number] => 7
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6205
    [total_gross_income] => 30000
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

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

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

[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] => N
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[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] => 7 Gayland Street, Boston MA 02121
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

33 More Photos

Closed

7 Gayland Street, Boston MA 02121

$875,000

Annual Expenses for 7 Gayland Street, Boston MA 02121

Annual Income & Unit Breakdown for 7 Gayland Street, Boston MA 02121

General Information for 7 Gayland Street, Boston MA 02121

Disclosures for 7 Gayland Street, Boston MA 02121

Financial Information for 7 Gayland Street, Boston MA 02121

Location Information for 7 Gayland Street, Boston MA 02121

Contact Information for 7 Gayland Street, Boston MA 02121

Agent

Office

Payment Calculator

Exclusive Listing Agent

RE/MAX Partners

James Pham