Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

94 Walnut Ave, Boston MA 02119

$2,300,000

Estimated $5,878/month Calculator

Multi Family

Total Units: 8

Price Per Unit: $287,500

Total Rent: 76800/year

Estimated CAP Rate:

26 Bedrooms

Baths

7812

Total Parking: 0

4,060 (0.09)

Renovated 8-unit multifamily in Roxbury offering strong in-place cash flow and long-term upside. Originally built in 1899, the property features a diverse unit mix (3 one-bed, 1 two-bed, 3 four-bed, 1 five-bed) appealing to students, professionals, and larger households. Well-located just 0.3 miles from Nubian Square and within a mile of the Orange Line, providing easy access to Downtown Boston, Longwood Medical Area, and Back Bay. Situated on a quiet residential court with proximity to transit, retail, and major institutions. 7,812 SF with stabilized operations, generating ~$186K NOI at an 8.1% cap. Turn-key asset with strong rental demand in a supply-constrained market.

This home has been viewed 13 times

Last Checked: May 11th, 2026 at 5:48am (Source: MLS PIN #73514172)

Gross Income: $76,800

Gross Expenses: $25,784

Net Income Calc: $51,016

Water Views

Annual Expenses for 94 Walnut Ave, Boston MA 02119

Total Gross Expenses (Calculated)$25,784/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax25784

Annual Income & Unit Breakdown for 94 Walnut Ave, Boston MA 02119

Total Gross Income (Calculated)$76,800

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full

Floor2

Levels in Unit2

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bathrooms

Rent Includes

Unit 4

Rental Income$0

Lease

Bathrooms

Rent Includes

General Information for 94 Walnut Ave, Boston MA 02119

Listing ID73514172

Property TypeMulti Family / 5+ Family

Price2300000 ($294.42/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total7812

Approximate Lot Size (Acres)0.09

Total Parking0

Garage Parking0

Year Built1899

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningNA

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 94 Walnut Ave, Boston MA 02119

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsFireplace Mantel In Living Room Is Excluded.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 94 Walnut Ave, Boston MA 02119

Real Estate Taxes25784

Tax Year2026

Assessed Value$9,999,999

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 94 Walnut Ave, Boston MA 02119

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 94 Walnut Ave, Boston MA 02119

Agent

Name: Boris Kuritnik

Office

Name: Greenville Real Estate Group, Inc.

Phone: 617-983-8300

Team Members

Payment Calculator

, Interest

Property Taxes 2148.67

Principal & Interest 14171.87

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Greenville Real Estate Group, Inc.

Boris Kuritnik

Agent Phone

Office Phone

(617) 983-8300

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (4,060 SqFt)
    [add_date] => 2026-05-07 12:43:36
    [address] => Walnut Ave
    [agent] => Array
        (
            [address] => 107 Adeline Street
            [city] => Newton
            [id] => CN218989
            [name] => Boris Kuritnik
            [national_association] => 
            [office] => NB2539
            [state] => MA
            [zip] => 02459
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 7812
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 4060
    [assessed_value] => $9,999,999
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 26
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Renovated 8-unit multifamily in Roxbury offering strong in-place cash flow and long-term upside. Originally built in 1899, the property features a diverse unit mix (3 one-bed, 1 two-bed, 3 four-bed, 1 five-bed) appealing to students, professionals, and larger households. Well-located just 0.3 miles from Nubian Square and within a mile of the Orange Line, providing easy access to Downtown Boston, Longwood Medical Area, and Back Bay. Situated on a quiet residential court with proximity to transit, retail, and major institutions. 7,812 SF with stabilized operations, generating ~$186K NOI at an 8.1% cap. Turn-key asset with strong rental demand in a supply-constrained market.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Fireplace Mantel In Living Room Is Excluded.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-05-11 05:48:36
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73514172
    [neighborhoods] => 
    [net_income_calc] => 51016
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 8
    [office] => Array
        (
            [id] => NB2539
            [name] => Greenville Real Estate Group, Inc.
            [phone] => 617-983-8300
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 2300000
    [price_per_sqft] => 294.42
    [price_per_unit] => 287500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 25784
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 41
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 94
    [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] => 1
    [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] => 1
    [tax_year] => 2026
    [team] => CN218989
    [team_agents] => Array
        (
            [CN218989] => Array
                (
                    [agent_mls_id] => CN218989
                    [full_name] => Oleg Elisev
                    [address] => 187 Green Street
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02130
                    [national_association_id] => 
                    [office_mls_id] => NB2539
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 25784
    [total_gross_income] => 76800
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 3 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 2
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

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

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

[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] => 94 Walnut Ave, Boston MA 02119
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[year_built] => 1899
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02119
    [zips] => 
    [zoning] => NA
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/767191/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73514172&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73514172&w=1024&h=768&n=3
        )

[raw] => 
)

EXIT

1 More Photo

Active

94 Walnut Ave, Boston MA 02119

$2,300,000

Annual Expenses for 94 Walnut Ave, Boston MA 02119

Annual Income & Unit Breakdown for 94 Walnut Ave, Boston MA 02119

General Information for 94 Walnut Ave, Boston MA 02119

Disclosures for 94 Walnut Ave, Boston MA 02119

Financial Information for 94 Walnut Ave, Boston MA 02119

Location Information for 94 Walnut Ave, Boston MA 02119

Contact Information for 94 Walnut Ave, Boston MA 02119

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Greenville Real Estate Group, Inc.

Boris Kuritnik