PRICED TO SELL WITH ROOM TO RAISE RENTS! Outstanding portfolio of 13 townhouse residences in Boston's Fort Hill neighborhood, all built new construction from 2004-2019, and fully leased w/rents ranging from $3800-$5,800 a month! Total annual income eclipses $710K w/net incom...
This home has been viewed 40 times
Last Checked: May 7th, 2024 at 2:06am (Source: MLS PIN #73058024)
Gross Income: $241,800
Gross Expenses: $62,319
Net Income Calc: $179,481
CAP Rate: 1.84%
Annual Expenses for 31-39R Juniper-13 Townhouses, Boston MA 02119
Total Gross Expenses (Calculated)$62,319/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$62,319
Annual Income & Unit Breakdown for 31-39R Juniper-13 Townhouses, Boston MA 02119
Total Gross Income (Calculated)$241,800
Unit 1
Rental Income$5,650
LeaseY
Bedrooms4
Bathrooms3 Full, 1 Half
Floor1
Levels in Unit4
HeatingYes
Rent Includes
Unit 2
Rental Income$5,800
LeaseY
Bedrooms4
Bathrooms3 Full, 1 Half
Floor1
Levels in Unit4
HeatingYes
Rent Includes
Unit 3
Rental Income$4,350
LeaseY
Bedrooms5
Bathrooms2 Full, 1 Half
Floor1
Levels in Unit3
HeatingYes
Rent Includes
Unit 4
Rental Income$4,350
LeaseY
Bedrooms5
Bathrooms2 Full, 1 Half
Floor1
Levels in Unit3
HeatingYes
Rent Includes
General Information for 31-39R Juniper-13 Townhouses, Boston MA 02119
Listing ID73058024
Property TypeMulti Family / 3 Family
Price$9,750,000 ($389.63/SqFt)
Style3 Family - 3 Units Side By Side
CityBoston
CountySuffolk
MLS AreaRoxbury's Fort Hill
Neighborhood(s)
Approximate Living Area Total25,024 SqFt
Approximate Lot Size (Acres)0.89 acres
Total Parking26
Garage Parking
Year Built2019
Year Built SourceOwner
Year Renovated
Year Built DetailsUnknown/Mixed
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot Features
Foundation Area
Foundation DescriptionConcrete Perimeter
Accessible Features
Outdoor Space
Zoning3F-4000
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 31-39R Juniper-13 Townhouses, Boston MA 02119
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosureper architects flooprlans and public record, appro
Building Area SourceMeasured
Title 5
Exclusions
Disclosures
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$123,706
Total Gross Income By Broker$710,100
Total Net Income By Broker$586,394
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 31-39R Juniper-13 Townhouses, Boston MA 02119
Real Estate Taxes$62,319
Tax Year2022
Assessed Value$5,677,100
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$123,706
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$710,100
BostonRealEstate.com Gross Income
Total Net Income By Broker$586,394
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)1.84%
Location Information for 31-39R Juniper-13 Townhouses, Boston MA 02119
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaRoxbury's Fort Hill
Area AmenitiesConservation Area, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Bike Path, Public Transportation, T-station, Private School, University
Contact Information for 31-39R Juniper-13 Townhouses, Boston MA 02119