Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

3 Westville Ter, Boston MA 02124

$1,099,000

Estimated $2,469.02/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $366,333.33

Total Rent: 64200/year

Estimated CAP Rate: 5.09%

9 Bedrooms

3 Full Baths

3,312 SqFt

Total Parking: 0

2,650 SqFt

Huge Dorchester 3 family! 9 beds, 3 baths, with front and back porches for all units on a quiet dead end street. 5 minute walk to the Red Line and 20 minutes to Park St. Newer roof, windows and heating system. Clean, well kept basement with coin op washer dryer. This is a low maintenance cash cow. All units are TAW and paying below market rate. Do not miss this deal. Can purchase with neighboring lot, 7 Westville Terrace, MLS 72997759 to add more value. Existing curb cut and perfect for parking or take through zoning to add another building! Perfect from developers and investors.

This home has been viewed 34 times

Last Checked: May 7th, 2024 at 1:51am (Source: MLS PIN #72997756)

Gross Income: $64,200

Gross Expenses: $8,244

Net Income Calc: $55,956

CAP Rate: 5.09%

Annual Expenses for 3 Westville Ter, Boston MA 02124

Total Gross Expenses (Calculated)$8,244/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,244

Annual Income & Unit Breakdown for 3 Westville Ter, Boston MA 02124

Total Gross Income (Calculated)$64,200

Unit 1

Rental Income$1,800

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,750

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,800

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 3 Westville Ter, Boston MA 02124

Listing ID72997756

Property TypeMulti Family / 3 Family

Price$1,099,000 ($331.82/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total3,312 SqFt

Approximate Lot Size (Acres)0.06 acres

Total Parking0

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel, Corner Lot

Foundation Area1100

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 3 Westville Ter, Boston MA 02124

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$64,800

Total Net Income By Broker$64,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 3 Westville Ter, Boston MA 02124

Real Estate Taxes$8,244

Tax Year2022

Assessed Value$757,700

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$64,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$64,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.09%

Location Information for 3 Westville Ter, Boston MA 02124

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesPublic Transportation, T-station, Sidewalks

Contact Information for 3 Westville Ter, Boston MA 02124

Agent

Name: Xi Zhao

Office

Name: Cypress Realty, LLC

Phone: 339-970-9858

Payment Calculator

, Interest

Property Taxes 687

Principal & Interest 6771.69

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Cypress Realty, LLC

Xi Zhao

Agent Phone

Office Phone

(339) 970-9858

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,650 SqFt)
    [add_date] => 2024-05-07 01:51:04
    [address] => Westville Ter
    [agent] => Array
        (
            [address] => 88 Bridge Street
            [city] => Lexington
            [id] => CN235598
            [name] => Xi Zhao
            [national_association] => 
            [office] => AN3486
            [state] => MA
            [zip] => 02421
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,312 SqFt
    [approx_lot_size_acres] => 0.06 acres
    [approx_lot_size_sqft] => 2,650 SqFt
    [assessed_value] => $757,700
    [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] => 3 Full
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 3 Westville Ter Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.09%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Public Transportation
            [1] => T-station
            [2] => Sidewalks
        )

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

[complex_complete] => Array
        (
        )

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

[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] => Huge Dorchester 3 family! 9 beds, 3 baths, with front and back porches for all units on a quiet dead end street. 5 minute walk to the Red Line and 20 minutes to Park St. Newer roof, windows and heating system. Clean, well kept basement with coin op washer dryer. This is a low maintenance cash cow. All units are TAW and paying below market rate. Do not miss this deal. Can purchase with neighboring lot, 7 Westville Terrace, MLS 72997759 to add more value. Existing curb cut and perfect for parking or take through zoning to add another building! Perfect from developers and investors.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[elementary_school] => 
    [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
        (
        )

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

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 1100
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $64,800
        )

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

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

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

[id] => 331357
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 01:51:04
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,312 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 72997756
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 55956
    [net_operating_income] => Array
        (
            [0] => $64,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN3486
            [name] => Cypress Realty, LLC
            [phone] => 339-970-9858
        )

[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] => 781-460-1278
    [pool_features] => Array
        (
        )

[price] => $1,099,000
    [price_per_sqft] => 331.82
    [price_per_unit] => 366333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $8,244
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 3
    [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] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8244
    [total_gross_income] => 64200
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1800
        )

[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
        (
            [0] => 1750
        )

[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
        (
            [0] => 1800
        )

[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] => 3 Westville Ter, Boston MA 02124
        )

[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
        (
        )

[year_built] => 1905
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6941621
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/331357/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:08
                    [modified] => 2024-05-07 01:51:08
                )

[1] => Array
                (
                    [id] => 6942276
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[2] => Array
                (
                    [id] => 6942277
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[3] => Array
                (
                    [id] => 6942278
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[4] => Array
                (
                    [id] => 6942279
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[5] => Array
                (
                    [id] => 6942280
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[6] => Array
                (
                    [id] => 6942281
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[7] => Array
                (
                    [id] => 6942282
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[8] => Array
                (
                    [id] => 6942283
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[9] => Array
                (
                    [id] => 6942284
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[10] => Array
                (
                    [id] => 6942285
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[11] => Array
                (
                    [id] => 6942286
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[12] => Array
                (
                    [id] => 6942287
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[13] => Array
                (
                    [id] => 6942288
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[14] => Array
                (
                    [id] => 6942289
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[15] => Array
                (
                    [id] => 6942290
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[16] => Array
                (
                    [id] => 6942291
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[17] => Array
                (
                    [id] => 6942292
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[18] => Array
                (
                    [id] => 6942293
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[19] => Array
                (
                    [id] => 6942294
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[20] => Array
                (
                    [id] => 6942295
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[21] => Array
                (
                    [id] => 6942296
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[22] => Array
                (
                    [id] => 6942297
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

[23] => Array
                (
                    [id] => 6942298
                    [name] => MLS24.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=72997756&w=1024&h=768&n=24
                    [index] => 24
                    [enabled] => 1
                    [created] => 2024-05-07 01:51:14
                    [modified] => 2024-05-07 01:51:14
                )

)

)

EXIT

Expired

3 Westville Ter, Boston MA 02124

$1,099,000

Annual Expenses for 3 Westville Ter, Boston MA 02124

Annual Income & Unit Breakdown for 3 Westville Ter, Boston MA 02124

General Information for 3 Westville Ter, Boston MA 02124

Disclosures for 3 Westville Ter, Boston MA 02124

Financial Information for 3 Westville Ter, Boston MA 02124

Location Information for 3 Westville Ter, Boston MA 02124

Contact Information for 3 Westville Ter, Boston MA 02124

Agent

Office

Payment Calculator

Exclusive Listing Agent

Cypress Realty, LLC

Xi Zhao