Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

51 Alpha Road, Boston MA 02124

$1,350,000

Estimated $3,068.44/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $450,000

Total Rent: 112800/year

Estimated CAP Rate: 7.10%

9 Bedrooms

3 Full Baths

3,306 SqFt

Total Parking: 0

2,186 SqFt

Extremely well maintained 3-family property with 3 bedrooms in each unit. The property has been recently updated with new kitchens (2022), bathrooms (2022), paint, and refinished hardwood floors - a perfect turn key opportunity for investors. The property features large spacious rooms w/ hardwood floors, two updated large decks per unit, newer appliances, coin-op laundry in basement, separated utilities, newer hot water heaters, storage units in basement. Other recent updates include a brand new roof (2024), new water heater (2024), and deck repairs (2024). This property is conveniently located within walking distance to the Shawmut (Redline)T Station offering great commuter access. With gross rents of $113K this fully occupied and turn-key investment property is perfect for any savvy investor!

This home has been viewed 92 times

Last Checked: July 3rd, 2025 at 4:30am (Source: MLS PIN #73341823)

Gross Income: $112,800

Gross Expenses: $16,953

Net Income Calc: $95,847

CAP Rate: 7.10%

Annual Expenses for 51 Alpha Road, Boston MA 02124

Total Gross Expenses (Calculated)$16,953/year

APOD AvailableYes

Heating

Electricity$600

Water$1,800

Gas$1,800

Insurance$4,000

Sewer$1,800

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$10,553

Annual Income & Unit Breakdown for 51 Alpha Road, Boston MA 02124

Total Gross Income (Calculated)$112,800

Unit 1

Rental Income$3,200

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$3,200

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$3,000

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 51 Alpha Road, Boston MA 02124

Listing ID73341823

Property TypeMulti Family / 3 Family

Price$1,350,000 ($408.35/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total3,306 SqFt

Approximate Lot Size (Acres)0.05 acres

Total Parking0

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

Zoning0105

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 51 Alpha Road, Boston MA 02124

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$24,038

Total Gross Income By Broker$112,800

Total Net Income By Broker$88,762

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 51 Alpha Road, Boston MA 02124

Real Estate Taxes$10,553

Tax Year2025

Assessed Value$903,300

Financial Data SourceOwner

Total Gross Expenses By Broker$24,038

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$112,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$88,762

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.10%

Location Information for 51 Alpha Road, Boston MA 02124

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesPublic Transportation, T-station

Contact Information for 51 Alpha Road, Boston MA 02124

Agent

Name: Tom Barcikowski

Office

Name: Oakmont Real Estate LLC

Phone: 781-710-8423

Payment Calculator

, Interest

Property Taxes 879.42

Principal & Interest 8318.27

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Oakmont Real Estate LLC

Tom Barcikowski

Agent Phone

Office Phone

(781) 710-8423

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (2,186 SqFt)
    [add_date] => 2025-03-06 09:23:11
    [address] => Alpha Road
    [agent] => Array
        (
            [address] => 80 Piers Park Lane Apt. 3221
            [city] => Boston
            [id] => CN224878
            [name] => Tom Barcikowski
            [national_association] => 449593261
            [office] => AN6627
            [state] => MA
            [zip] => 02128
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,306 SqFt
    [approx_lot_size_acres] => 0.05 acres
    [approx_lot_size_sqft] => 2,186 SqFt
    [assessed_value] => $903,300
    [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] => 51 Alpha Road Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 7.10%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Public Transportation
            [1] => T-station
        )

[compensation_based_on] => Array
        (
        )

[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] => Extremely well maintained 3-family property with 3 bedrooms in each unit. The property has been recently updated with new kitchens (2022), bathrooms (2022), paint, and refinished hardwood floors - a perfect turn key opportunity for investors. The property features large spacious rooms w/ hardwood floors, two updated large decks per unit, newer appliances, coin-op laundry in basement, separated utilities, newer hot water heaters, storage units in basement. Other recent updates include a brand new roof (2024), new water heater (2024), and deck repairs (2024). This property is conveniently located within walking distance to the Shawmut (Redline)T Station offering great commuter access. With gross rents of $113K this fully occupied and turn-key investment property is perfect for any savvy investor!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $600
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [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] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

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

[gas_expense] => Array
        (
            [0] => $1,800
        )

[gross_income] => Array
        (
            [0] => $112,800
        )

[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] => 594026
    [insurance_expense] => Array
        (
            [0] => $4,000
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-03 04:30:19
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 3,306 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Dorchester
    [mls_id] => 73341823
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 95847
    [net_operating_income] => Array
        (
            [0] => $88,762
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6627
            [name] => Oakmont Real Estate LLC
            [phone] => 781-710-8423
        )

[operating_expense] => Array
        (
            [0] => $24,038
        )

[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] => 781-710-8423
    [pool_features] => Array
        (
        )

[price] => $1,350,000
    [price_per_sqft] => 408.35
    [price_per_unit] => 450000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $10,553
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

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

[sewer_expense] => Array
        (
            [0] => $1,800
        )

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

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

[street_number] => 51
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 16953
    [total_gross_income] => 112800
    [total_parking] => 0
    [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] => 3200
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3200
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 3000
        )

[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] => 51 Alpha Road, Boston MA 02124
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $1,800
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1910
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zoning] => 0105
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 123086621
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/594026/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:21
                    [modified] => 2025-07-03 04:30:21
                )

[1] => Array
                (
                    [id] => 123086862
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:30
                    [modified] => 2025-07-03 04:30:30
                )

[2] => Array
                (
                    [id] => 123086863
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:30
                    [modified] => 2025-07-03 04:30:30
                )

[3] => Array
                (
                    [id] => 123086864
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:30
                    [modified] => 2025-07-03 04:30:30
                )

[4] => Array
                (
                    [id] => 123086865
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[5] => Array
                (
                    [id] => 123086866
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[6] => Array
                (
                    [id] => 123086867
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[7] => Array
                (
                    [id] => 123086868
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[8] => Array
                (
                    [id] => 123086869
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[9] => Array
                (
                    [id] => 123086870
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[10] => Array
                (
                    [id] => 123086871
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[11] => Array
                (
                    [id] => 123086872
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[12] => Array
                (
                    [id] => 123086873
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[13] => Array
                (
                    [id] => 123086874
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

[14] => Array
                (
                    [id] => 123086875
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73341823&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-07-03 04:30:31
                    [modified] => 2025-07-03 04:30:31
                )

)

)

EXIT

Withdrawn

51 Alpha Road, Boston MA 02124

$1,350,000

Annual Expenses for 51 Alpha Road, Boston MA 02124

Annual Income & Unit Breakdown for 51 Alpha Road, Boston MA 02124

General Information for 51 Alpha Road, Boston MA 02124

Disclosures for 51 Alpha Road, Boston MA 02124

Financial Information for 51 Alpha Road, Boston MA 02124

Location Information for 51 Alpha Road, Boston MA 02124

Contact Information for 51 Alpha Road, Boston MA 02124

Agent

Office

Payment Calculator

Exclusive Listing Agent

Oakmont Real Estate LLC

Tom Barcikowski