Overview Property Details Payment Calculator Walkability

Active

19 South Russell Street, Boston MA 02114

$3,595,000

Estimated $7,687.95/month Calculator

Multi Family

Total Units: 9

Price Per Unit: $399,444.44

Total Rent: 51600/year

Estimated CAP Rate: 0.24%

4 Bedrooms

9 Full Baths

3,240 SqFt

Total Parking: 0

19 South Russell Street is a Prime Investment Opportunity in the historic & highly desirable Beacon Hill neighborhood. This Legal Nine-Unit Building has Excellent Rental History and is located just steps from Massachusetts General Hospital and Suffolk University. The uni...

This home has been viewed 33 times

Last Checked: April 29th, 2025 at 4:58am (Source: MLS PIN #73355779)

Gross Income: $51,600

Gross Expenses: $42,857

Net Income Calc: $8,743

CAP Rate: 0.24%

Annual Expenses for 19 South Russell Street, Boston MA 02114

Total Gross Expenses (Calculated)$42,857/year

APOD AvailableYes

Heating

Electricity$723

Water$3,190

Gas$3,190

Insurance$8,108

Sewer$3,190

Trash Removal

Repair & Maintenance

Management

Miscellaneous$940

Real Estate Tax$22,304

Annual Income & Unit Breakdown for 19 South Russell Street, Boston MA 02114

Total Gross Income (Calculated)$51,600

Unit 1

Rental Income$2,250

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent IncludesGas, Water, Unit 1(heat, Hot Water), Unit 2(heat

Unit 2

Rental Income$2,050

LeaseY

Bedrooms0

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent IncludesGas, Water, Unit 1(heat, Hot Water), Unit 2(heat

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesGas, Water, Unit 1(heat, Hot Water), Unit 2(heat

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesGas, Water, Unit 1(heat, Hot Water), Unit 2(heat

General Information for 19 South Russell Street, Boston MA 02114

Listing ID73355779

Property TypeMulti Family / 5+ Family

Price$3,595,000 ($1109.57/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaBeacon Hill

Neighborhood(s)

Approximate Living Area Total3,240 SqFt

Approximate Lot Size (Acres)0

Total Parking0

Garage Parking

Year Built1899

Year Built SourceOwner

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionGranite

Accessible Features

Outdoor Space

ZoningRes

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 19 South Russell Street, Boston MA 02114

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$42,033

Total Gross Income By Broker$211,200

Total Net Income By Broker$169,167

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 19 South Russell Street, Boston MA 02114

Real Estate Taxes$22,304

Tax Year2025

Assessed Value$1,926,100

Financial Data SourceOwner

Total Gross Expenses By Broker$42,033

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$211,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$169,167

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.24%

Location Information for 19 South Russell Street, Boston MA 02114

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaBeacon Hill

Area AmenitiesWalk/jog Trails, Highway Access, Shopping, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, University

Contact Information for 19 South Russell Street, Boston MA 02114

Agent

Name: Zach Barron

MLS ID: CT006372

Office ID: AN8630

Address: 28 Prince Street, #3l

City: Boston

State: MA

Zip: 02113

Office

Name: Core Property Group LLC

MLS Office ID: AN8630

Phone: 617-523-1200

Team Members

Payment Calculator

$24,009.92 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,858.67

Principal & Interest $22,151.25

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Core Property Group LLC

Zach Barron

Agent Phone

Office Phone

(617) 523-1200

Text Agent Call Agent Call Office

Array
(
    [acres] => 
    [add_date] => 2025-04-07 19:38:10
    [address] => South Russell Street
    [agent] => Array
        (
            [address] => 28 Prince Street, #3l
            [city] => Boston
            [id] => CT006372
            [name] => Zach Barron
            [national_association] => 
            [office] => AN8630
            [state] => MA
            [zip] => 02113
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,240 SqFt
    [approx_lot_size_acres] => 0
    [approx_lot_size_sqft] => 
    [assessed_value] => $1,926,100
    [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] => 9 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 19 South Russell 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] => 0.24%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Shopping
            [3] => Park
            [4] => Medical Facility
            [5] => Laundromat
            [6] => Bike Path
            [7] => Public Transportation
            [8] => T-station
            [9] => University
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => 19 South Russell Street is a Prime Investment Opportunity in the historic & highly desirable Beacon Hill neighborhood. This Legal Nine-Unit Building has Excellent Rental History and is located just steps from Massachusetts General Hospital and Suffolk University. The unit mix includes Four (4) 1-bedroom/1-bath units and Five (5) studios with full baths. With an existing income stream and significant value add potential, this property provides stable cash flow and the opportunity for long-term appreciation in a high-demand market. Public transportation is abundant, with Red, Green, Orange, and Blue Lines all easily accessible to ensure seamless access to every part of the city. In-place rents are below market, presenting a significant opportunity to increase NOI by adjusting rents to current market rates. This property is for the savvy investor seeking to capitalize on Beacon Hill’s historic appeal while meeting the demand for well-located, modern rental units.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $723
        )

[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] => Granite
        )

[frontage_length] => 
    [full_baths] => 9
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $3,190
        )

[gross_income] => Array
        (
            [0] => $211,200
        )

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

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

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

[id] => 607775
    [insurance_expense] => Array
        (
            [0] => $8,108
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-04-29 04:58:11
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 3,240 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] => $940
        )

[mls_area] => Beacon Hill
    [mls_id] => 73355779
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 8743
    [net_operating_income] => Array
        (
            [0] => $169,167
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 9
    [office] => Array
        (
            [id] => AN8630
            [name] => Core Property Group LLC
            [phone] => 617-523-1200
        )

[operating_expense] => Array
        (
            [0] => $42,033
        )

[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] => 617-939-1078
    [pool_features] => Array
        (
        )

[price] => $3,595,000
    [price_per_sqft] => 1109.57
    [price_per_unit] => 399444.44444444
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $22,304
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Gas
            [1] => Water
            [2] => Unit 1(heat
            [3] => Hot Water)
            [4] => Unit 2(heat
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $3,190
        )

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

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

[street_number] => 19
    [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
        (
            [0] => Array
                (
                    [id] => CT006372
                    [name] => Zach Barron
                    [phone] => 617-939-1078
                    [address] => 28 Prince Street, #3l
                    [city] => Boston
                    [state] => MA
                    [zip] => 02113
                    [office] => AN8630
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 42857
    [total_gross_income] => 51600
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 1
    [unit_1_floor] => 2
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2250
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2050
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => Array
        (
            [0] => 19 South Russell Street, Boston MA 02114
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $3,190
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1899
    [year_built_details] => Actual
    [year_built_source] => Owner
    [year_renovated] => 
    [zip] => 02114
    [zoning] => Res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 94791639
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/607775/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:15
                    [modified] => 2025-04-29 04:58:15
                )

[1] => Array
                (
                    [id] => 94792569
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[2] => Array
                (
                    [id] => 94792570
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[3] => Array
                (
                    [id] => 94792571
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[4] => Array
                (
                    [id] => 94792572
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[5] => Array
                (
                    [id] => 94792573
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[6] => Array
                (
                    [id] => 94792574
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[7] => Array
                (
                    [id] => 94792575
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[8] => Array
                (
                    [id] => 94792576
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[9] => Array
                (
                    [id] => 94792577
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[10] => Array
                (
                    [id] => 94792578
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[11] => Array
                (
                    [id] => 94792579
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[12] => Array
                (
                    [id] => 94792580
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[13] => Array
                (
                    [id] => 94792581
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[14] => Array
                (
                    [id] => 94792582
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[15] => Array
                (
                    [id] => 94792583
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[16] => Array
                (
                    [id] => 94792584
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[17] => Array
                (
                    [id] => 94792585
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[18] => Array
                (
                    [id] => 94792586
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

[19] => Array
                (
                    [id] => 94792587
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73355779&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-04-29 04:58:22
                    [modified] => 2025-04-29 04:58:22
                )

)

)

EXIT

Active

19 South Russell Street, Boston MA 02114

$3,595,000

Annual Expenses for 19 South Russell Street, Boston MA 02114

Annual Income & Unit Breakdown for 19 South Russell Street, Boston MA 02114

General Information for 19 South Russell Street, Boston MA 02114

Disclosures for 19 South Russell Street, Boston MA 02114

Financial Information for 19 South Russell Street, Boston MA 02114

Location Information for 19 South Russell Street, Boston MA 02114

Contact Information for 19 South Russell Street, Boston MA 02114

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Core Property Group LLC

Zach Barron