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/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $431,666.67

Total Rent: 99672/year

Estimated CAP Rate:

12 Bedrooms

Baths

3912

Total Parking: 2

3,440 (0.08)

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 49 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

Water Views

Annual Expenses for 4803 Washington Street, Boston MA 02132

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

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11547.14

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

Total Gross Income (Calculated)$99,672

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 4803 Washington Street, Boston MA 02132

Listing ID73070552

Property TypeMulti Family / 3 Family

Price1295000 ($331.03/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaWest Roxbury

Neighborhood(s)

Approximate Living Area Total3912

Approximate Lot Size (Acres)0.08

Total Parking2

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

Zoning2F-6000

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 4803 Washington Street, Boston MA 02132

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal 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 Compensation2.0

Facilitator Compensation2.0

Compensation Based OnNet Sale Price

Financial Information for 4803 Washington Street, Boston MA 02132

Real Estate Taxes11547.14

Tax Year2022

Assessed Value$1,051,800

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 4803 Washington Street, Boston MA 02132

Neighborhood(s)

MLS AreaWest Roxbury

Area AmenitiesWalk/jog Trails

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

Payment Calculator

, Interest

Property Taxes 962.26

Principal & Interest 7979.38

HOA Dues

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] => AN6199
            [state] => 
            [zip] => 
        )

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

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

[approx_living_area_total] => 3912
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3440
    [assessed_value] => $1,051,800
    [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] => 12
    [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] => 2.0
    [buyer_agent_id] => CN223968
    [buyer_office_id] => AN6243
    [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
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[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
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Personal Belongings
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2.0
    [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] => 2024-05-07 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
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => West Roxbury
    [mls_id] => 73070552
    [neighborhoods] => 
    [net_income_calc] => 80380
    [net_operating_income] => Array
        (
        )

[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
        (
        )

[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] => 1295000
    [price_per_sqft] => 331.03
    [price_per_unit] => 431666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 11547.14
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [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] => 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] => 1
    [tax_year] => 2022
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 19292
    [total_gross_income] => 99672
    [total_parking] => 2
    [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] => 1
    [unit_1_rent] => Array
        (
        )

[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
        (
        )

[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
        (
        )

[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] => 4803 Washington Street, Boston MA 02132
    [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] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02132
    [zips] => 
    [zoning] => 2F-6000
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/329417/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73070552&w=1024&h=768&n=12
        )

[raw] => 
)

EXIT

10 More Photos

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

Payment Calculator

Exclusive Listing Agent

William Raveis R.E. & Home Services

The Residential Group