Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

18 Harold Park, Boston MA 02119

$1,449,999

Estimated $2,962/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $483,333

Total Rent: 132252/year

Estimated CAP Rate:

12 Bedrooms

Baths

4236

Total Parking: 2 (1 Garage)

4,959 (0.11)

Investors take note! If you are looking for a stabilized, high grossing, OVER 8% CAP RATE, turn key investment, this is the one. $132,252 annually in gross income and leases for all 3 units running to 2/29/24. Located on a secluded dead end street, convenient with views of the city from the third floor and attic. Massive unfinished attic offers additional possibilities to add a 4th unit or expand the third. One garage stall. All 3 units are de-leaded and full updated with new kitchens, bathrooms and refinished wood flooring throughout. All units have in unit laundry. 2023 insulation, 3 brand new Navien Furnaces with new plumbing run to all radiators. 3D tours for all 3 units are attached.

This home has been viewed 47 times

Last Checked: May 7th, 2024 at 3:31am (Source: MLS PIN #73086296)

Gross Income: $132,252

Gross Expenses: $7,333

Net Income Calc: $124,919

Annual Expenses for 18 Harold Park, Boston MA 02119

Total Gross Expenses (Calculated)$7,333/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7333

Annual Income & Unit Breakdown for 18 Harold Park, Boston MA 02119

Total Gross Income (Calculated)$132,252

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 18 Harold Park, Boston MA 02119

Listing ID73086296

Property TypeMulti Family / 3 Family

Price1449999 ($342.3/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

MLS AreaRoxbury

Neighborhood(s)

Approximate Living Area Total4236

Approximate Lot Size (Acres)0.11

Total Parking2 (1 Garage)

Garage Parking1

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 18 Harold Park, Boston MA 02119

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal Property

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%

Facilitator Compensation0

Compensation Based OnNet Sale Price

Financial Information for 18 Harold Park, Boston MA 02119

Real Estate Taxes7333

Tax Year2023

Assessed Value$682,800

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 18 Harold Park, Boston MA 02119

Neighborhood(s)

MLS AreaRoxbury

Area AmenitiesWalk/jog Trails

Contact Information for 18 Harold Park, Boston MA 02119

Agent

Name: Lynda Le

Office

Name: Thread Real Estate, LLC

Phone: 781-728-9689

Payment Calculator

, Interest

Property Taxes 611.08

Principal & Interest 8934.43

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Thread Real Estate, LLC

Lynda Le

Agent Phone

Office Phone

(781) 728-9689

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,959 SqFt)
    [add_date] => 2024-05-07 03:31:08
    [address] => Harold Park
    [agent] => Array
        (
            [address] => 90 Harness Lane
            [city] => Braintree
            [id] => CN213013
            [name] => Lynda Le
            [national_association] => 
            [office] => AN8998
            [state] => MA
            [zip] => 02184
        )

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

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

[approx_living_area_total] => 4236
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 4959
    [assessed_value] => $682,800
    [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%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [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
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Investors take note! If you are looking for a stabilized, high grossing, OVER 8% CAP RATE, turn key investment, this is the one. $132,252 annually in gross income and leases for all 3 units running to 2/29/24. Located on a secluded dead end street, convenient with views of the city from the third floor and attic. Massive unfinished attic offers additional possibilities to add a 4th unit or expand the third. One garage stall. All 3 units are de-leaded and full updated with new kitchens, bathrooms and refinished wood flooring throughout. All units have in unit laundry. 2023 insulation, 3 brand new Navien Furnaces with new plumbing run to all radiators. 3D tours for all 3 units are attached.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 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] => 1
    [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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 03:31:08
    [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] => Roxbury
    [mls_id] => 73086296
    [neighborhoods] => 
    [net_income_calc] => 124919
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB5675
            [name] => Thread Real Estate, LLC
            [phone] => 781-728-9689
        )

[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] => 1449999
    [price_per_sqft] => 342.3
    [price_per_unit] => 483333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 7333
    [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] => Canceled
        )

[street_number] => 18
    [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] => 1
    [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] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7333
    [total_gross_income] => 132252
    [total_parking] => 2 (1 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 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] => 1 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] => 1 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] => 18 Harold Park, Boston MA 02119
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

24 More Photos

Canceled

18 Harold Park, Boston MA 02119

$1,449,999

Annual Expenses for 18 Harold Park, Boston MA 02119

Annual Income & Unit Breakdown for 18 Harold Park, Boston MA 02119

General Information for 18 Harold Park, Boston MA 02119

Disclosures for 18 Harold Park, Boston MA 02119

Financial Information for 18 Harold Park, Boston MA 02119

Location Information for 18 Harold Park, Boston MA 02119

Contact Information for 18 Harold Park, Boston MA 02119

Agent

Office

Payment Calculator

Exclusive Listing Agent

Thread Real Estate, LLC

Lynda Le