Renovated 3-family plus extra lot! Recently built back porches very quiet street JP location adjacent to newly renovated Forest Hills T hub (Orange line). Nicely renovated charming property. ALREADY LEASED THROUGH AUG 2024!! with increases starting 9/1 to $11,310.! 100% turnkey with room to grow. Listed expenses include W&S, RE tax, snow, pub electric & insurance. Well-kept & managed, HW floors, private back balconies, updated kitchens and bathrooms, newer appliances, all units have own W/D. High walk score for transit, restaurants, shops and services plus nearby new greenway with biking/walking path. Walk-out level basement for potential expansion, 6 to 8 car paring on BONUS EXTRA LOT 56 Woodlawn included in sale price with development potential see condo development across the St @ 55 Woodlawn! Buyers to do own due diligence on potential development. 9/1/23 all 3 leases in place for $11,310!
This home has been viewed 23 times
Last Checked: May 7th, 2024 at 9:11am (Source: MLS PIN #73071824)
Gross Income: $129,600
Gross Expenses: $12,584
Net Income Calc: $117,016
CAP Rate: 6.59%
Annual Expenses for 58-60 Woodlawn Street, Boston MA 02130
Total Gross Expenses (Calculated)$12,584/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$12,584.70
Annual Income & Unit Breakdown for 58-60 Woodlawn Street, Boston MA 02130
Total Gross Income (Calculated)$129,600
Unit 1
Rental Income$2,950
LeaseY
Bedrooms3
Bathrooms1 Full, 1 Half
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 2
Rental Income$3,750
LeaseY
Bedrooms4
Bathrooms1 Full, 1 Half
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$4,100
LeaseY
Bedrooms4
Bathrooms1 Full, 1 Half
Floor3
Levels in Unit1
HeatingNo
Rent Includes
General Information for 58-60 Woodlawn Street, Boston MA 02130
Listing ID73071824
Property TypeMulti Family / 3 Family
Price$1,777,000 ($566.83/SqFt)
Style3 Family
CityBoston
CountySuffolk
MLS AreaJamaica Plain
Neighborhood(s)
Approximate Living Area Total3,135 SqFt
Approximate Lot Size (Acres)0.13 acres
Total Parking8
Garage Parking
Year Built1905
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesSloped
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningCD
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 58-60 Woodlawn Street, Boston MA 02130
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area DisclosureDoes not include lower level walk out basement
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourceEstimated
Total Gross Expenses By Broker$16,000
Total Gross Income By Broker$129,600
Total Net Income By Broker$113,600
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation2
Facilitator Compensation1
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 58-60 Woodlawn Street, Boston MA 02130
Real Estate Taxes$12,584.70
Tax Year2023
Assessed Value$1,163,000
Financial Data SourceEstimated
Total Gross Expenses By Broker$16,000
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$129,600
BostonRealEstate.com Gross Income
Total Net Income By Broker$113,600
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)6.59%
Location Information for 58-60 Woodlawn Street, Boston MA 02130
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaJamaica Plain
Area AmenitiesWalk/jog Trails, Conservation Area, Shopping, Bike Path, Public Transportation, T-station
Contact Information for 58-60 Woodlawn Street, Boston MA 02130