Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

4803 Washington Street, Boston MA 02132

$1,295,000

Estimated $3,062.10/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $431,666.67

Total Rent: 99672/year

Estimated CAP Rate: 6.21%

12 Bedrooms

6 Full Baths

3,912 SqFt

Total Parking: 2

3,440 SqFt

West Roxbury three-family, renovated in 2016 and boasting nearly 4,000 sq/ft of living space. Featuring (3) 4 bedroom/2 bath flats, this property is an amazing investment at a reasonable price. Each residence features hardwood floors, a spacious kitchen with stainless steel appliances, granite countertops and gas cooking, central HVAC with air conditioning in each unit, crown moldings and the list goes on and on. The property produces nearly $100K in annual income with room to grow rents in the future. Call for a private showing today! Financials available.

This home has been viewed 36 times

Last Checked: May 7th, 2024 at 12:56am (Source: MLS PIN #73070552)

Gross Income: $99,672

Gross Expenses: $19,292

Net Income Calc: $80,380

CAP Rate: 6.21%

Annual Expenses for 4803 Washington Street, Boston MA 02132

Total Gross Expenses (Calculated)$19,292/year

APOD AvailableYes

Heating

Electricity$500

Water$1,800

Gas$1,800

Insurance$1,650

Sewer$1,800

Trash Removal

Repair & Maintenance$2,795

Management

Miscellaneous$1,000

Real Estate Tax$11,547.14

Annual Income & Unit Breakdown for 4803 Washington Street, Boston MA 02132

Total Gross Income (Calculated)$99,672

Unit 1

Rental Income$2,595

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$2,675

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income$3,036

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 4803 Washington Street, Boston MA 02132

Listing ID73070552

Property TypeMulti Family / 3 Family

Price$1,295,000 ($331.03/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaWest Roxbury

Neighborhood(s)

Approximate Living Area Total3,912 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking2

Garage Parking

Year Built1920

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

Zoning2F-6000

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 4803 Washington Street, Boston MA 02132

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourcePro. Forma Available

Total Gross Expenses By Broker$19,487

Total Gross Income By Broker$99,672

Total Net Income By Broker$80,185

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.0

Facilitator Compensation2.0

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 4803 Washington Street, Boston MA 02132

Real Estate Taxes$11,547.14

Tax Year2022

Assessed Value$1,051,800

Financial Data SourcePro. Forma Available

Total Gross Expenses By Broker$19,487

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$99,672

BostonRealEstate.com Gross Income

Total Net Income By Broker$80,185

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.21%

Location Information for 4803 Washington Street, Boston MA 02132

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaWest Roxbury

Area AmenitiesWalk/jog Trails, Conservation Area, Public School, Golf, Bike Path, Public Transportation, Private School

Contact Information for 4803 Washington Street, Boston MA 02132

Agent

Name: The Residential Group

Office

Name: William Raveis R.E. & Home Services

Phone: 617-426-8333

Team Members

Name: Kathryn Grealish

Phone: 617-512-9036

Payment Calculator

, Interest

Property Taxes 962.26

Principal & Interest 7979.38

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

William Raveis R.E. & Home Services

The Residential Group

Agent Phone

Office Phone

(617) 426-8333

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,440 SqFt)
    [add_date] => 2024-05-07 00:56:00
    [address] => Washington Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TEAM0178
            [name] => The Residential Group
            [national_association] => 
            [office] => M95354
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,912 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,440 SqFt
    [assessed_value] => $1,051,800
    [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] => 6 Full
    [bedrooms] => 12
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 4803 Washington Street Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.0
    [buyer_agent_id] => CN223968
    [buyer_office_id] => AN6243
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.21%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => Public School
            [3] => Golf
            [4] => Bike Path
            [5] => Public Transportation
            [6] => Private School
        )

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

[complex_complete] => Array
        (
        )

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

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => West Roxbury three-family, renovated in 2016 and boasting nearly 4,000 sq/ft of living space. Featuring (3) 4 bedroom/2 bath flats, this property is an amazing investment at a reasonable price. Each residence features hardwood floors, a spacious kitchen with stainless steel appliances, granite countertops and gas cooking, central HVAC with air conditioning in each unit, crown moldings and the list goes on and on.  The property produces nearly $100K in annual income with room to grow rents in the future. Call for a private showing today!  Financials available.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $500
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2.0
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Pro. Forma Available
        )

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

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $1,800
        )

[gross_income] => Array
        (
            [0] => $99,672
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

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

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 329417
    [insurance_expense] => Array
        (
            [0] => $1,650
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

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

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,912 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $1,000
        )

[mls_area] => West Roxbury
    [mls_id] => 73070552
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 80380
    [net_operating_income] => Array
        (
            [0] => $80,185
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => M95354
            [name] => William Raveis R.E. & Home Services
            [phone] => 617-426-8333
        )

[operating_expense] => Array
        (
            [0] => $19,487
        )

[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] => 617-296-7653
    [pool_features] => Array
        (
        )

[price] => $1,295,000
    [price_per_sqft] => 331.03
    [price_per_unit] => 431666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $11,547.14
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $2,795
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $1,800
        )

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

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

[street_number] => 4803
    [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] => 
    [tax_year] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN215621
                    [name] => Kathryn Grealish
                    [phone] => 617-512-9036
                    [address] => 85 Fletcher Street
                    [city] => Roslindale
                    [state] => MA
                    [zip] => 02131
                    [office] => M95354
                    [national_association] => 449588447
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 19292
    [total_gross_income] => 99672
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[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
        (
            [0] => 2595
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2675
        )

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 3036
        )

[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] => 4803 Washington Street, Boston MA 02132
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $1,800
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02132
    [zoning] => 2F-6000
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6842809
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/329417/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:02
                    [modified] => 2024-05-07 00:56:02
                )

[1] => Array
                (
                    [id] => 6843405
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[2] => Array
                (
                    [id] => 6843406
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[3] => Array
                (
                    [id] => 6843407
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[4] => Array
                (
                    [id] => 6843408
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[5] => Array
                (
                    [id] => 6843409
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[6] => Array
                (
                    [id] => 6843410
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[7] => Array
                (
                    [id] => 6843411
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[8] => Array
                (
                    [id] => 6843412
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[9] => Array
                (
                    [id] => 6843413
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[10] => Array
                (
                    [id] => 6843414
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[11] => Array
                (
                    [id] => 6843415
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

[12] => Array
                (
                    [id] => 6843416
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 00:56:07
                    [modified] => 2024-05-07 00:56:07
                )

)

)

EXIT

Closed

4803 Washington Street, Boston MA 02132

$1,295,000

Annual Expenses for 4803 Washington Street, Boston MA 02132

Annual Income & Unit Breakdown for 4803 Washington Street, Boston MA 02132

General Information for 4803 Washington Street, Boston MA 02132

Disclosures for 4803 Washington Street, Boston MA 02132

Financial Information for 4803 Washington Street, Boston MA 02132

Location Information for 4803 Washington Street, Boston MA 02132

Contact Information for 4803 Washington Street, Boston MA 02132

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

William Raveis R.E. & Home Services

The Residential Group