Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

119-121 George Street, Boston MA 02145

$2,600,000

Estimated $5,794.08/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $866,666.67

Total Rent: 131100/year

Estimated CAP Rate: 3.67%

16 Bedrooms

6 Full, 2 Half Baths

5,256 SqFt

Total Parking: 0

3,920 SqFt

This is THE opportunity you’ve been waiting for! Located in the heart of Boston, just blocks from the South Bay Shopping Center, this property is surrounded by hotels, restaurants, shops, and more. With quick access to Route 93 and Mass Pike (Route 90), you’re perfectly positioned for growth and success!Offering huge upside potential, this property is situated in one of the city’s most desirable and rapidly growing areas. With inventory tight, opportunities like this don’t come around often and they won’t last long. Whether you're looking to grow your investment or secure a piece of Boston’s future, this is the perfect place to make your move.Here's your chance to lock in a high-demand property in a prime location with unparalleled access to everything the city has to offer. Act fast – opportunities this good are rare!

This home has been viewed 42 times

Last Checked: June 22nd, 2025 at 4:30am (Source: MLS PIN #73352511)

Gross Income: $131,100

Gross Expenses: $35,783

Net Income Calc: $95,317

CAP Rate: 3.67%

Annual Expenses for 119-121 George Street, Boston MA 02145

Total Gross Expenses (Calculated)$35,783/year

APOD AvailableNo

Heating

Electricity$750

Water$2,500

Gas$2,500

Insurance$6,794

Sewer$2,500

Trash Removal

Repair & Maintenance$5,551

Management

Miscellaneous$1,250

Real Estate Tax$18,938.28

Annual Income & Unit Breakdown for 119-121 George Street, Boston MA 02145

Total Gross Income (Calculated)$131,100

Unit 1

Rental Income$2,800

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,700

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,950

Lease

Bedrooms3

Bathrooms1 Half

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 119-121 George Street, Boston MA 02145

Listing ID73352511

Property TypeMulti Family / 5+ Family

Price$2,600,000 ($494.67/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaRoxbury

Neighborhood(s)

Approximate Living Area Total5,256 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking0

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesOther

Foundation Area

Foundation DescriptionConcrete Perimeter,Other

Accessible Features

Outdoor SpaceEnclosed, Porch

Zoning3 Family

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy FeaturesInsulated Windows

Terms

Disclosures for 119-121 George Street, Boston MA 02145

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourcePro. Forma Available, Other (see Remarks)

Total Gross Expenses By Broker$16,845

Total Gross Income By Broker$185,040

Total Net Income By Broker$149,256

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 119-121 George Street, Boston MA 02145

Real Estate Taxes$18,938.28

Tax Year2025

Assessed Value$1,418,300

Financial Data SourcePro. Forma Available, Other (see Remarks)

Total Gross Expenses By Broker$16,845

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$185,040

BostonRealEstate.com Gross Income

Total Net Income By Broker$149,256

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)3.67%

Location Information for 119-121 George Street, Boston MA 02145

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaRoxbury

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Private School, University, Other

Contact Information for 119-121 George Street, Boston MA 02145

Agent

Name: Zachary Conley

Office

Name: NextGen Realty, Inc.

Phone: 617-208-2100

Payment Calculator

, Interest

Property Taxes 1578.19

Principal & Interest 16020.37

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

NextGen Realty, Inc.

Zachary Conley

Agent Phone

Office Phone

(617) 208-2100

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,920 SqFt)
    [add_date] => 2025-04-02 04:43:11
    [address] => George Street
    [agent] => Array
        (
            [address] => 713 Walnut Street #2
            [city] => Fall River
            [id] => CN204645
            [name] => Zachary Conley
            [national_association] => 
            [office] => BB9279
            [state] => MA
            [zip] => 02720
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,256 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 3,920 SqFt
    [assessed_value] => $1,418,300
    [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] => 6 Full, 2 Half
    [bedrooms] => 16
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 119-121 George Street 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] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 3.67%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Medical Facility
            [7] => Laundromat
            [8] => Bike Path
            [9] => Public Transportation
            [10] => T-station
            [11] => Private School
            [12] => University
            [13] => Other
        )

[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] => This is THE opportunity you’ve been waiting for! Located in the heart of Boston, just blocks from the South Bay Shopping Center, this property is surrounded by hotels, restaurants, shops, and more. With quick access to Route 93 and Mass Pike (Route 90), you’re perfectly positioned for growth and success!Offering huge upside potential, this property is situated in one of the city’s most desirable and rapidly growing areas. With inventory tight, opportunities like this don’t come around often and they won’t last long. Whether you're looking to grow your investment or secure a piece of Boston’s future, this is the perfect place to make your move.Here's your chance to lock in a high-demand property in a prime location with unparalleled access to everything the city has to offer. Act fast – opportunities this good are rare!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $750
        )

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

[energy_features] => Array
        (
            [0] => Insulated Windows
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Pro. Forma Available
            [1] => Other (see Remarks)
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,500
        )

[gross_income] => Array
        (
            [0] => $185,040
        )

[half_baths] => 2
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

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

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

[id] => 604468
    [insurance_expense] => Array
        (
            [0] => $6,794
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-22 04:30:08
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 5
    [living_area] => 5,256 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Other
        )

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $1,250
        )

[mls_area] => Roxbury
    [mls_id] => 73352511
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 95317
    [net_operating_income] => Array
        (
            [0] => $149,256
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB9279
            [name] => NextGen Realty, Inc.
            [phone] => 617-208-2100
        )

[operating_expense] => Array
        (
            [0] => $16,845
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
            [0] => Enclosed
            [1] => Porch
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-982-8607
    [pool_features] => Array
        (
        )

[price] => $2,600,000
    [price_per_sqft] => 494.67
    [price_per_unit] => 866666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $18,938.28
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $5,551
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 23
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,500
        )

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

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

[street_number] => 119-121
    [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] => 35783
    [total_gross_income] => 131100
    [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] => 2800
        )

[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] => 2700
        )

[unit_3_bathrooms] => 1 Half
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2950
        )

[unit_4_bathrooms] => 1 Half
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 2475
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 119-121 George Street, Boston MA 02145
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,500
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1905
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02145
    [zoning] => 3 Family
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 118341027
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/604468/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-22 04:30:08
                    [modified] => 2025-06-22 04:30:08
                )

[1] => Array
                (
                    [id] => 118341155
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73352511&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-22 04:30:12
                    [modified] => 2025-06-22 04:30:12
                )

[2] => Array
                (
                    [id] => 118341156
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73352511&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-22 04:30:12
                    [modified] => 2025-06-22 04:30:12
                )

)

)

EXIT

Withdrawn

119-121 George Street, Boston MA 02145

$2,600,000

Annual Expenses for 119-121 George Street, Boston MA 02145

Annual Income & Unit Breakdown for 119-121 George Street, Boston MA 02145

General Information for 119-121 George Street, Boston MA 02145

Disclosures for 119-121 George Street, Boston MA 02145

Financial Information for 119-121 George Street, Boston MA 02145

Location Information for 119-121 George Street, Boston MA 02145

Contact Information for 119-121 George Street, Boston MA 02145

Agent

Office

Payment Calculator

Exclusive Listing Agent

NextGen Realty, Inc.

Zachary Conley