Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

58-60 Woodlawn Street, Boston MA 02130

$1,777,000

Estimated $3,930/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $592,333.33

Total Rent: 129600/year

Estimated CAP Rate:

11 Bedrooms

Baths

3135

Total Parking: 8

5,662 (0.13)

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 35 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

Water Views

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 Tax12584.7

Annual Income & Unit Breakdown for 58-60 Woodlawn Street, Boston MA 02130

Total Gross Income (Calculated)$129,600

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full, 1 Half

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full, 1 Half

Floor3

Levels in Unit1

Rent Includes

General Information for 58-60 Woodlawn Street, Boston MA 02130

Listing ID73071824

Property TypeMulti Family / 3 Family

Price1777000 ($566.83/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaJamaica Plain

Neighborhood(s)

Approximate Living Area Total3135

Approximate Lot Size (Acres)0.13

Total Parking8

Garage Parking0

Year Built1905

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningCD

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 58-60 Woodlawn Street, Boston MA 02130

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher/Dryer Negotiable

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 Compensation1

Compensation Based OnNet Sale Price

Financial Information for 58-60 Woodlawn Street, Boston MA 02130

Real Estate Taxes12584.7

Tax Year2023

Assessed Value$1,163,000

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 58-60 Woodlawn Street, Boston MA 02130

Neighborhood(s)

MLS AreaJamaica Plain

Area AmenitiesWalk/jog Trails

Contact Information for 58-60 Woodlawn Street, Boston MA 02130

Agent

Name: Steven E. Rosen

Office

Name: Rysen Real Estate

Phone: 781-828-8223

Payment Calculator

, Interest

Property Taxes 1048.73

Principal & Interest 10949.31

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Rysen Real Estate

Steven E. Rosen

Agent Phone

Office Phone

(781) 828-8223

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,662 SqFt)
    [add_date] => 2024-05-07 09:11:02
    [address] => Woodlawn Street
    [agent] => Array
        (
            [address] => 3 Lantern Lane
            [city] => Canton
            [id] => NB900056
            [name] => Steven E. Rosen
            [national_association] => 
            [office] => NB1661
            [state] => MA
            [zip] => 02021
        )

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

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

[approx_living_area_total] => 3135
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5662
    [assessed_value] => $1,163,000
    [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] => 11
    [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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 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!
    [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] => Washer/Dryer Negotiable
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 1
    [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] => 0
    [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 09:11:02
    [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] => Jamaica Plain
    [mls_id] => 73071824
    [neighborhoods] => 
    [net_income_calc] => 117016
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => NB1661
            [name] => Rysen Real Estate
            [phone] => 781-828-8223
        )

[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] => 1777000
    [price_per_sqft] => 566.83
    [price_per_unit] => 592333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 12584.7
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 17
    [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] => Withdrawn
        )

[street_number] => 58-60
    [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] => 1
    [tax_year] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 12584
    [total_gross_income] => 129600
    [total_parking] => 8
    [trash_expense] => Array
        (
        )

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

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

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

[unit_2_bathrooms] => 1 Full, 1 Half
    [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, 1 Half
    [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] => 58-60 Woodlawn Street, Boston MA 02130
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

38 More Photos

Withdrawn

58-60 Woodlawn Street, Boston MA 02130

$1,777,000

Annual Expenses for 58-60 Woodlawn Street, Boston MA 02130

Annual Income & Unit Breakdown for 58-60 Woodlawn Street, Boston MA 02130

General Information for 58-60 Woodlawn Street, Boston MA 02130

Disclosures for 58-60 Woodlawn Street, Boston MA 02130

Financial Information for 58-60 Woodlawn Street, Boston MA 02130

Location Information for 58-60 Woodlawn Street, Boston MA 02130

Contact Information for 58-60 Woodlawn Street, Boston MA 02130

Agent

Office

Payment Calculator

Exclusive Listing Agent

Rysen Real Estate

Steven E. Rosen