Overview Property Details Payment Calculator Walkability

Active

5 Three Families, Boston MA 02121

$5,800,000

Estimated $13,854.17/month Calculator

Multi Family

Total Units: 15

Price Per Unit: $386,666.67

Total Rent: 89160/year

Estimated CAP Rate: 0.62%

40 Bedrooms

15 Full Baths

9,999 SqFt

Total Parking: 0

9,999 SqFt

Rare opportunity to acquire a 100% residential portfolio consisting of five multi-family buildings across two high-demand Boston neighborhoods: 223, 225, and 227 Washington St in Dorchester, and 1903 & 1907 Columbus Ave in Roxbury. This 2021 gut renovated portfolio offer...

This home has been viewed 14 times

Last Checked: June 17th, 2025 at 6:58am (Source: MLS PIN #73390150)

Gross Income: $89,160

Gross Expenses: $53,394

Net Income Calc: $35,766

CAP Rate: 0.62%

Annual Expenses for 5 Three Families, Boston MA 02121

Total Gross Expenses (Calculated)$53,394/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$53,394

Annual Income & Unit Breakdown for 5 Three Families, Boston MA 02121

Total Gross Income (Calculated)$89,160

Unit 1

Rental Income$3,550

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit3

HeatingNo

Rent Includes

Unit 2

Rental Income$3,880

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit3

HeatingNo

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent Includes

General Information for 5 Three Families, Boston MA 02121

Listing ID73390150

Property TypeMulti Family

Price$5,800,000 ($580.06/SqFt)

Style5+ Family - 5+ Units Up/down

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total9,999 SqFt

Approximate Lot Size (Acres)0.23 acres

Total Parking0

Garage Parking

Year Built2021

Year Built SourcePublic Records

Year Renovated

Year Built DetailsRenovated Since

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

Zoningr3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 5 Three Families, Boston MA 02121

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$89,160

Total Net Income By Broker$89,160

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 5 Three Families, Boston MA 02121

Real Estate Taxes$53,394

Tax Year2025

Assessed Value$3,528,300

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$89,160

BostonRealEstate.com Gross Income

Total Net Income By Broker$89,160

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.62%

Location Information for 5 Three Families, Boston MA 02121

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 5 Three Families, Boston MA 02121

Agent

Name: Niko Stafford

MLS ID: CN222309

Office ID: AC2228

Address: 1128 Main Street

City: Waltham

State: MA

Zip: 02451

Office

Name: CRG Commercial

MLS Office ID: AC2228

Phone: 617-393-4200

Payment Calculator

$40,187.26 per month

30 Years Fixed, 6.75% Interest

Property Taxes $4,449.50

Principal & Interest $35,737.76

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

CRG Commercial

Niko Stafford

Agent Phone

Office Phone

(617) 393-4200

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.23 acres (9,999 SqFt)
    [add_date] => 2025-06-13 09:28:14
    [address] => Three Families
    [agent] => Array
        (
            [address] => 1128 Main Street
            [city] => Waltham
            [id] => CN222309
            [name] => Niko Stafford
            [national_association] => 
            [office] => AC2228
            [state] => MA
            [zip] => 02451
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 9,999 SqFt
    [approx_lot_size_acres] => 0.23 acres
    [approx_lot_size_sqft] => 9,999 SqFt
    [assessed_value] => $3,528,300
    [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] => 15 Full
    [bedrooms] => 40
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 5 Three Families Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 0.62%
    [city] => Boston
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[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] => Rare opportunity to acquire a 100% residential portfolio consisting of five multi-family buildings across two high-demand Boston neighborhoods: 223, 225, and 227 Washington St in Dorchester, and 1903 & 1907 Columbus Ave in Roxbury. This 2021 gut renovated portfolio offers strong in-place rental income.  All properties are fully rented and located near public transit, major universities, and medical centers. Ideal for investors seeking stable cash flow with long-term upside or possible condo conversion (buyer to perform due diligence). Properties to be sold as a package or individually. Showings by appointment only. Rent roll and financials available upon request.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[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
        (
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 15
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $89,160
        )

[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] => 642112
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-17 06:58:11
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 6
    [living_area] => 9,999 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] => $0
        )

[mls_area] => 
    [mls_id] => 73390150
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 35766
    [net_operating_income] => Array
        (
            [0] => $89,160
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 15
    [office] => Array
        (
            [id] => AC2228
            [name] => CRG Commercial
            [phone] => 617-393-4200
        )

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

[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] => 774-808-1091
    [pool_features] => Array
        (
        )

[price] => $5,800,000
    [price_per_sqft] => 580.06
    [price_per_unit] => 386666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => $53,394
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 55
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 5
    [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] => 53394
    [total_gross_income] => 89160
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 3
    [unit_1_rent] => Array
        (
            [0] => 3550
        )

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

[unit_2_levels] => 3
    [unit_2_rent] => Array
        (
            [0] => 3880
        )

[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] => 5 Three Families, Boston MA 02121
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 2021
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02121
    [zoning] => r3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 116035396
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/642112/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-17 06:58:16
                    [modified] => 2025-06-17 06:58:16
                )

)

)

EXIT

Active

5 Three Families, Boston MA 02121

$5,800,000

Annual Expenses for 5 Three Families, Boston MA 02121

Annual Income & Unit Breakdown for 5 Three Families, Boston MA 02121

General Information for 5 Three Families, Boston MA 02121

Disclosures for 5 Three Families, Boston MA 02121

Financial Information for 5 Three Families, Boston MA 02121

Location Information for 5 Three Families, Boston MA 02121

Contact Information for 5 Three Families, Boston MA 02121

Agent

Office

Payment Calculator

Exclusive Listing Agent

CRG Commercial

Niko Stafford