Welcome to 23 Ossipee Rd, a well-maintained three-unit multi-family property ideally located a stones throw away from Tufts University. This turnkey investment currently generates $10,000 per month in rental income, with rent increases already signed for as early as June 1 2026, making it a strong addition to any portfolio - or an excellent opportunity for an owner-occupant looking to offset living costs with steady rental income. The property consists of two spacious 1-bedroom units and one large 4-bedroom unit, each offering in-unit laundry and well-kept interiors. Tenants enjoy multiple outdoor decks/spaces, bright natural light, and comfortable layouts that make the building easy to rent and manage.Outside, the property features off-street parking for up to three cars, a valuable asset in this sought-after Somerville neighborhood. With its strong rental history, stable income stream, 23 Ossipee Rd presents a rare blend of convenience, location, and financial upside.
This home has been viewed 25 times
Last Checked: November 18th, 2025 at 6:40am (Source: MLS PIN #73454781)
Gross Income: $120,000
Gross Expenses: $31,488
Net Income Calc: $88,512
CAP Rate: 4.66%
Annual Expenses for 23 Ossipee, Somerville MA 02144
Total Gross Expenses (Calculated)$31,488/year
APOD AvailableYes
Heating
Electricity$200
Water$3,000
Gas$3,000
Insurance$5,766
Sewer$3,000
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$18,722.88
Annual Income & Unit Breakdown for 23 Ossipee, Somerville MA 02144
Total Gross Income (Calculated)$120,000
Unit 1
Rental Income$4,400
LeaseY
Bedrooms4
Bathrooms1 Full
Floor1
Levels in Unit3
HeatingNo
Rent Includes
Unit 2
Rental Income$2,750
LeaseY
Bedrooms1
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$2,850
Lease
Bedrooms1
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingNo
Rent Includes
General Information for 23 Ossipee, Somerville MA 02144
Listing ID73454781
Property TypeMulti Family / 3 Family
Price$1,900,000 ($561.13/SqFt)
Style3 Family - 3 Units Up/down
CitySomerville
CountyMiddlesex
MLS AreaTufts University
Neighborhood(s)
Approximate Living Area Total3,386 SqFt
Approximate Lot Size (Acres)0.23 acres
Total Parking3
Garage Parking
Year Built1920
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot Features
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningRES
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 23 Ossipee, Somerville MA 02144
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$12,766
Total Gross Income By Broker$120,000
Total Net Income By Broker$107,234
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 23 Ossipee, Somerville MA 02144
Real Estate Taxes$18,722.88
Tax Year2025
Assessed Value$1,651,000
Financial Data Source
Total Gross Expenses By Broker$12,766
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$120,000
BostonRealEstate.com Gross Income
Total Net Income By Broker$107,234
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)4.66%
Location Information for 23 Ossipee, Somerville MA 02144
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaTufts University
Area Amenities
Contact Information for 23 Ossipee, Somerville MA 02144