Overview Property Details Payment Calculator Walkability

Expired

3916 Washington St, Boston MA 02131

$1,449,000

Estimated $3,428.88/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $483,000

Total Rent: 101352/year

Estimated CAP Rate: 5.54%

9 Bedrooms

3 Full Baths

3,690 SqFt

Total Parking: 2

3,740 SqFt

Absolutely immaculate Roslindale three-unit Multi-Family. Gut Renovation Completed 2020. This beauty boasts new fully applianced eat-in-kitchens with Quartz Countertops. High-end European-designed bathrooms. All units feature high ceilings with large windows that allow a ton...

This home has been viewed 16 times

Last Checked: May 7th, 2024 at 3:31am (Source: MLS PIN #73009472)

Gross Income: $101,352

Gross Expenses: $21,052

Net Income Calc: $80,300

CAP Rate: 5.54%

Annual Expenses for 3916 Washington St, Boston MA 02131

Total Gross Expenses (Calculated)$21,052/year

APOD AvailableYes

Heating

Electricity$500

Water$2,400

Gas$2,400

Insurance$2,700

Sewer$2,400

Trash Removal

Repair & Maintenance$1,000

Management

Miscellaneous$1,500

Real Estate Tax$12,952

Annual Income & Unit Breakdown for 3916 Washington St, Boston MA 02131

Total Gross Income (Calculated)$101,352

Unit 1

Rental Income$2,880

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$2,880

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income$2,686

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

General Information for 3916 Washington St, Boston MA 02131

Listing ID73009472

Property TypeMulti Family / 3 Family

Price$1,449,000 ($392.68/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaRoslindale

Neighborhood(s)

Approximate Living Area Total3,690 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking2

Garage Parking

Year Built1901

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel, Corner Lot

Foundation Area1650

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy FeaturesThermostat

Terms

Disclosures for 3916 Washington St, Boston MA 02131

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$7,100

Total Gross Income By Broker$101,352

Total Net Income By Broker$101,352

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation0%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 3916 Washington St, Boston MA 02131

Real Estate Taxes$12,952

Tax Year2022

Assessed Value$1,190,400

Financial Data SourceOwner

Total Gross Expenses By Broker$7,100

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$101,352

BostonRealEstate.com Gross Income

Total Net Income By Broker$101,352

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.54%

Location Information for 3916 Washington St, Boston MA 02131

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaRoslindale

Area AmenitiesWalk/jog Trails, Shopping, Park, Public Transportation, University

Contact Information for 3916 Washington St, Boston MA 02131

Agent

Name: Jerome Bibuld

MLS ID: BB808104

Office ID: AN0907

National Association ID: 449535351

Address: 11 Keefe Avenue

City: Newton Upper Falls

State: MA

Zip: 02464

Office

Name: Red Tree Real Estate

MLS Office ID: AN0907

Phone: 617-487-8015

Team Members

Name: Lee Kennon

MLS ID: CN233472

Office ID: AN0907

Phone: 617-584-5885

City: Dedham

State: MA

Payment Calculator

$10,007.61 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,079.33

Principal & Interest $8,928.28

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Red Tree Real Estate

Jerome Bibuld

Agent Phone

Office Phone

(617) 487-8015

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,740 SqFt)
    [add_date] => 2024-05-07 03:31:08
    [address] => Washington St
    [agent] => Array
        (
            [address] => 11 Keefe Avenue
            [city] => Newton Upper Falls
            [id] => BB808104
            [name] => Jerome Bibuld
            [national_association] => 449535351
            [office] => AN0907
            [state] => MA
            [zip] => 02464
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,690 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 3,740 SqFt
    [assessed_value] => $1,190,400
    [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] => 3916 Washington St 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] => 5.54%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Shopping
            [2] => Park
            [3] => Public Transportation
            [4] => University
        )

[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] => Absolutely immaculate Roslindale three-unit Multi-Family. Gut Renovation Completed 2020. This beauty boasts new fully applianced eat-in-kitchens with Quartz Countertops. High-end European-designed bathrooms. All units feature high ceilings with large windows that allow a ton of natural sunlight. Gleaming hardwood floors throughout. Fully leased.  All units have In-Unit Laundry. Units are leased below market value, with great potential for increased future rents. This property is situated moments from Roslindale Village, minutes from Forrest Hills MBTA.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $500
        )

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

[energy_features] => Array
        (
            [0] => Thermostat
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 0%%
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Owner
        )

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

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 1650
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

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

[gas_expense] => Array
        (
            [0] => $2,400
        )

[gross_income] => Array
        (
            [0] => $101,352
        )

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

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

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

[id] => 334854
    [insurance_expense] => Array
        (
            [0] => $2,700
        )

[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] => 
    [levels_in_unit] => 1
    [living_area] => 3,690 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] => $1,500
        )

[mls_area] => Roslindale
    [mls_id] => 73009472
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 80300
    [net_operating_income] => Array
        (
            [0] => $101,352
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN0907
            [name] => Red Tree Real Estate
            [phone] => 617-487-8015
        )

[operating_expense] => Array
        (
            [0] => $7,100
        )

[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] => 617-642-5456
    [pool_features] => Array
        (
        )

[price] => $1,449,000
    [price_per_sqft] => 392.68
    [price_per_unit] => 483000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $12,952
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $1,000
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,400
        )

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

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

[street_number] => 3916
    [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
        (
            [0] => Array
                (
                    [id] => CN233472
                    [name] => Lee Kennon
                    [phone] => 617-584-5885
                    [address] => 21 Hanson Street
                    [city] => Dedham
                    [state] => MA
                    [zip] => 02026
                    [office] => AN0907
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 21052
    [total_gross_income] => 101352
    [total_parking] => 2
    [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] => 2880
        )

[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] => 2880
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2686
        )

[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] => 3916 Washington St, Boston MA 02131
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,400
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1901
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02131
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7123929
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/334854/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:12
                    [modified] => 2024-05-07 03:31:12
                )

[1] => Array
                (
                    [id] => 7124509
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[2] => Array
                (
                    [id] => 7124510
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[3] => Array
                (
                    [id] => 7124511
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[4] => Array
                (
                    [id] => 7124512
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[5] => Array
                (
                    [id] => 7124513
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[6] => Array
                (
                    [id] => 7124514
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[7] => Array
                (
                    [id] => 7124515
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[8] => Array
                (
                    [id] => 7124516
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[9] => Array
                (
                    [id] => 7124517
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[10] => Array
                (
                    [id] => 7124518
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[11] => Array
                (
                    [id] => 7124519
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

[12] => Array
                (
                    [id] => 7124520
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73009472&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 03:31:18
                    [modified] => 2024-05-07 03:31:18
                )

)

)

EXIT

Expired

3916 Washington St, Boston MA 02131

$1,449,000

Annual Expenses for 3916 Washington St, Boston MA 02131

Annual Income & Unit Breakdown for 3916 Washington St, Boston MA 02131

General Information for 3916 Washington St, Boston MA 02131

Disclosures for 3916 Washington St, Boston MA 02131

Financial Information for 3916 Washington St, Boston MA 02131

Location Information for 3916 Washington St, Boston MA 02131

Contact Information for 3916 Washington St, Boston MA 02131

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Red Tree Real Estate

Jerome Bibuld