Overview Property Details Payment Calculator Walkability

Closed

27-29 Rosaria St, Boston MA 02122

$925,000

Estimated $2,117.96/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $462,500

Total Rent: 46200/year

Estimated CAP Rate: 4.19%

4 Bedrooms

2 Full Baths

2,150 SqFt

Total Parking: 2

4,360 SqFt

Desirable Adams Village Location Two Family Perfect For Investor Or Owner Occupant. 12 rooms total Unit 1 features 2 Bedrooms and Unit 2 Is multi-level 3 bedroom with office, Updated kitchen, granite and hardwood floors. This property is in a wonderful neighborhood and has d...

This home has been viewed 29 times

Last Checked: May 7th, 2024 at 1:06am (Source: MLS PIN #73050788)

Gross Income: $46,200

Gross Expenses: $7,417

Net Income Calc: $38,783

CAP Rate: 4.19%

Beach Front

Annual Expenses for 27-29 Rosaria St, Boston MA 02122

Total Gross Expenses (Calculated)$7,417/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,417

Annual Income & Unit Breakdown for 27-29 Rosaria St, Boston MA 02122

Total Gross Income (Calculated)$46,200

Unit 1

Rental Income$1,650

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(none), Unit 2(none)

Unit 2

Rental Income$2,200

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingYes

Rent IncludesUnit 1(none), Unit 2(none)

General Information for 27-29 Rosaria St, Boston MA 02122

Listing ID73050788

Property TypeMulti Family / 2 Family

Price$925,000 ($430.23/SqFt)

Style2 Family - 2 Units Up/down

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total2,150 SqFt

Approximate Lot Size (Acres)0.1 acres

Total Parking2

Garage Parking

Year Built1928

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsConventional (2x4-2x6)

Lot FeaturesLevel

Foundation Area0

Foundation DescriptionIrregular

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesHarbor, Ocean, Beach Front, Beach Ownership(public), 1/2 To 1 Mile To Beach

Energy Features

Terms

Disclosures for 27-29 Rosaria St, Boston MA 02122

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceNot Available

Total Gross Expenses By Broker$0

Total Gross Income By Broker$42,600

Total Net Income By Broker$42,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation

Sub-Agent Compensation2.5

Compensation Based OnNet Sale Price

Financial Information for 27-29 Rosaria St, Boston MA 02122

Real Estate Taxes$7,417

Tax Year2022

Assessed Value$681,700

Financial Data SourceNot Available

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$42,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$42,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.19%

Location Information for 27-29 Rosaria St, Boston MA 02122

Elementary SchoolMurphy

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesConservation Area, Highway Access, House Of Worship, Public School, Shopping, Park, Laundromat, Bike Path, Public Transportation

Contact Information for 27-29 Rosaria St, Boston MA 02122

Agent

Name: Eileen Bridges

MLS ID: BB910298

Office ID: AN6223

National Association ID: 449543937

Address: 97 Wendell Park

City: Milton

State: MA

Zip: 02186

Office

Name: Coldwell Banker Realty - Milton

MLS Office ID: AN6223

Phone: 617-696-4430

Payment Calculator

$6,317.64 per month

30 Years Fixed, 6.75% Interest

Property Taxes $618.08

Principal & Interest $5,699.56

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Milton

Eileen Bridges

Agent Phone

Office Phone

(617) 696-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.1 acres (4,360 SqFt)
    [add_date] => 2024-05-07 01:06:00
    [address] => Rosaria St
    [agent] => Array
        (
            [address] => 97 Wendell Park
            [city] => Milton
            [id] => BB910298
            [name] => Eileen Bridges
            [national_association] => 449543937
            [office] => AN6223
            [state] => MA
            [zip] => 02186
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,150 SqFt
    [approx_lot_size_acres] => 0.1 acres
    [approx_lot_size_sqft] => 4,360 SqFt
    [assessed_value] => $681,700
    [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] => 2 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 27-29 Rosaria St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => CN219544
    [buyer_office_id] => M80022
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 4.19%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Conservation Area
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Laundromat
            [7] => Bike Path
            [8] => Public Transportation
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Conventional (2x4-2x6)
        )

[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] => Desirable Adams Village Location Two Family Perfect For Investor Or Owner Occupant. 12 rooms total Unit 1 features 2 Bedrooms and Unit 2 Is multi-level 3 bedroom with office, Updated kitchen, granite and hardwood floors. This property is in a wonderful neighborhood and has driveway and large fenced in yard on residential side street.Vacancy possible if needed and this property easy to show with some notice
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Not Available
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $42,600
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => Beach Ownership(public)
            [4] => 1/2 To 1 Mile To Beach
        )

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

[id] => 329772
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 01:06:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,150 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => Dorchester
    [mls_id] => 73050788
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 38783
    [net_operating_income] => Array
        (
            [0] => $42,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6223
            [name] => Coldwell Banker Realty - Milton
            [phone] => 617-696-4430
        )

[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] => 617-549-2379
    [pool_features] => Array
        (
        )

[price] => $925,000
    [price_per_sqft] => 430.23
    [price_per_unit] => 462500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => $7,417
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(none)
            [1] => Unit 2(none)
        )

[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] => Closed
        )

[street_number] => 27-29
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 2.5
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7417
    [total_gross_income] => 46200
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1650
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 2200
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => Array
        (
            [0] => 27-29 Rosaria St, Boston MA 02122
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => Beach Ownership(public)
            [4] => 1/2 To 1 Mile To Beach
        )

[year_built] => 1928
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02122
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6861493
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/329772/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:02
                    [modified] => 2024-05-07 01:06:02
                )

[1] => Array
                (
                    [id] => 6862073
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[2] => Array
                (
                    [id] => 6862074
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[3] => Array
                (
                    [id] => 6862075
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[4] => Array
                (
                    [id] => 6862076
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[5] => Array
                (
                    [id] => 6862077
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[6] => Array
                (
                    [id] => 6862078
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[7] => Array
                (
                    [id] => 6862079
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[8] => Array
                (
                    [id] => 6862080
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[9] => Array
                (
                    [id] => 6862081
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[10] => Array
                (
                    [id] => 6862082
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[11] => Array
                (
                    [id] => 6862083
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[12] => Array
                (
                    [id] => 6862084
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[13] => Array
                (
                    [id] => 6862085
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[14] => Array
                (
                    [id] => 6862086
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

[15] => Array
                (
                    [id] => 6862087
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050788&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 01:06:08
                    [modified] => 2024-05-07 01:06:08
                )

)

)

EXIT