TROPHY Ground-Up New Construction in Dorchester! This massive 4-unit property, complete with a spacious parking lot, is a standout investment opportunity. Expertly designed and newly built, this turnkey building promises low-maintenance ownership. Each unit features a luxuri...
This home has been viewed 145 times
Last Checked: April 5th, 2025 at 8:43am (Source: MLS PIN #73320164)
Gross Income: $187,200
Gross Expenses: $11,404
Net Income Calc: $175,796
CAP Rate: 8.12%
Annual Expenses for 416R Harvard St, Boston MA 02124
Total Gross Expenses (Calculated)$11,404/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$11,404.34
Annual Income & Unit Breakdown for 416R Harvard St, Boston MA 02124
Total Gross Income (Calculated)$187,200
Unit 1
Rental Income$3,900
LeaseN
Bedrooms3
Bathrooms2 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 2
Rental Income$3,900
LeaseN
Bedrooms3
Bathrooms2 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$3,900
LeaseN
Bedrooms3
Bathrooms2 Full
Floor3
Levels in Unit1
HeatingNo
Rent Includes
Unit 4
Rental Income$3,900
LeaseN
Bedrooms3
Bathrooms2 Full
Floor4
Levels in Unit1
HeatingNo
Rent Includes
General Information for 416R Harvard St, Boston MA 02124
Listing ID73320164
Property TypeMulti Family / 4 Family
Price$2,165,000 ($459.66/SqFt)
Style4 Family
CityBoston
CountySuffolk
MLS AreaDorchester
Neighborhood(s)
Approximate Living Area Total4,710 SqFt
Approximate Lot Size (Acres)0.15 acres
Total Parking6
Garage Parking
Year Built2018
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesCorner Lot
Foundation Area
Foundation DescriptionConcrete Perimeter
Accessible Features
Outdoor Space
ZoningR4
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 416R Harvard St, Boston MA 02124
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$187,200
Total Net Income By Broker$187,200
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation1.5%
Facilitator Compensation1.5%
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 416R Harvard St, Boston MA 02124
Real Estate Taxes$11,404.34
Tax Year2025
Assessed Value$1,036,900
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$187,200
BostonRealEstate.com Gross Income
Total Net Income By Broker$187,200
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)8.12%
Location Information for 416R Harvard St, Boston MA 02124
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaDorchester
Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s), Private School, University
Contact Information for 416R Harvard St, Boston MA 02124