ATTENTION INVESTORS: Premier Roxbury Turnkey Investment — Easy to Show Two semi-detached three-family homes on separate deeds—each eligible for residential financing—combine for a pristine 6-unit opportunity. Fully gut-renovated in 2021,2025, the property delivers a true turnkey experience: modern kitchens with stainless appliances and recessed lighting, and comprehensive system upgrades including plumbing and electrical for low-maintenance ownership. Four of the six units are de-leaded. Exceptional location dead end street near Northeastern University, the Longwood Medical Area, and the South End. A rare option for investors or an owner-occupant seeking strong current cash flow with long-term upside.10 Parking spaces
This home has been viewed 15 times
Last Checked: November 9th, 2025 at 5:43am (Source: MLS PIN #73451095)
Gross Income: $127,044
Gross Expenses: $24,474
Net Income Calc: $102,570
CAP Rate: 4.27%
Annual Expenses for 20-22 Rockville Park, Boston MA 02119
Total Gross Expenses (Calculated)$24,474/year
APOD AvailableYes
Heating
Electricity$300
Water$1,700
Gas$1,700
Insurance$7,211
Sewer$1,700
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$15,263
Annual Income & Unit Breakdown for 20-22 Rockville Park, Boston MA 02119
Total Gross Income (Calculated)$127,044
Unit 1
Rental Income$2,287
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 2
Rental Income$2,700
LeaseY
Bedrooms2
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$2,800
LeaseN
Bedrooms2
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingNo
Rent Includes
Unit 4
Rental Income$2,800
LeaseN
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
General Information for 20-22 Rockville Park, Boston MA 02119
Listing ID73451095
Property TypeMulti Family
Price$2,400,000 ($558.66/SqFt)
Style5+ Family - 5+ Units Side By Side
CityBoston
CountySuffolk
MLS AreaRoxbury
Neighborhood(s)
Approximate Living Area Total4,296 SqFt
Approximate Lot Size (Acres)0.13 acres
Total Parking10
Garage Parking
Year Built1910
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot Features
Foundation Area99999
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningR3
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy FeaturesInsulated Windows
Terms
Disclosures for 20-22 Rockville Park, Boston MA 02119
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$9,211
Total Gross Income By Broker$155,844
Total Net Income By Broker$155,844
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 20-22 Rockville Park, Boston MA 02119
Real Estate Taxes$15,263
Tax Year2025
Assessed Value$1,350,000
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$9,211
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$155,844
BostonRealEstate.com Gross Income
Total Net Income By Broker$155,844
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)4.27%
Location Information for 20-22 Rockville Park, Boston MA 02119
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaRoxbury
Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Tennis Court(s), Private School, University
Contact Information for 20-22 Rockville Park, Boston MA 02119