Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

23 Hillside St, Boston MA 02120

$3,250,000

Estimated $8,309/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $1,083,333.33

Total Rent: 240000/year

Estimated CAP Rate:

13 Bedrooms

Baths

5457

Total Parking: 21 (7 Garage)

6,982 (0.16)

Premier 3-unit Investment with 6 Garage Parking located on highly desirable Hillside St, fully leased through August 2027 with gross monthly Rent Roll of $21,600. The building consists of three spacious units 5-bed, 4-bed, and 4-bed with 7 full bathrooms and 6 garage parking spaces. These top-tier rentals feature open layouts, large living rooms, custom built-in cabinetry, gas fireplaces, HVAC, high ceilings, private outdoor space, renovated kitchens and bathrooms, in-unit washer/dryer, and hardwood floors throughout. See floor plan for unit layouts. Units are separately sub-metered for individual unit water use. Fully sprinkled with 3 newer gas water heaters in basement utility room. Located close to Universities, Medical Area and Public Transportation.

This home has been viewed 14 times

Last Checked: June 5th, 2026 at 5:03am (Source: MLS PIN #73516256)

Gross Income: $240,000

Gross Expenses: $36,475

Net Income Calc: $203,525

Annual Expenses for 23 Hillside St, Boston MA 02120

Total Gross Expenses (Calculated)$36,475/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax36475.02

Annual Income & Unit Breakdown for 23 Hillside St, Boston MA 02120

Total Gross Income (Calculated)$240,000

Unit 1

Rental Income$0

LeaseY

Bedrooms5

Bathrooms3 Full

Floor1

Levels in Unit2

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 23 Hillside St, Boston MA 02120

Listing ID73516256

Property TypeMulti Family / 3 Family

Price3250000 ($595.57/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaMission Hill

Neighborhood(s)

Approximate Living Area Total5457

Approximate Lot Size (Acres)0.16

Total Parking21 (7 Garage)

Garage Parking7

Year Built1905

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 23 Hillside St, Boston MA 02120

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsTv On The Deck And Garage Tv

Financial Data SourceEstimated

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 23 Hillside St, Boston MA 02120

Real Estate Taxes36475.02

Tax Year2025

Assessed Value$2,913,400

Financial Data SourceEstimated

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 23 Hillside St, Boston MA 02120

Neighborhood(s)

MLS AreaMission Hill

Area AmenitiesWalk/jog Trails

Contact Information for 23 Hillside St, Boston MA 02120

Agent

Name: David Hassman

Office

Name: Boston Property Services, LLC

Phone: 617-274-8655

Payment Calculator

, Interest

Property Taxes 3039.59

Principal & Interest 20025.47

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Boston Property Services, LLC

David Hassman

Agent Phone

Office Phone

(617) 274-8655

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (6,982 SqFt)
    [add_date] => 2026-05-12 08:48:36
    [address] => Hillside St
    [agent] => Array
        (
            [address] => 61 Park Drive Apt. 7
            [city] => Boston
            [id] => NB113493
            [name] => David Hassman
            [national_association] => 
            [office] => NB5324
            [state] => MA
            [zip] => 02215
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5457
    [approx_lot_size_acres] => 0.16
    [approx_lot_size_sqft] => 6982
    [assessed_value] => $2,913,400
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 13
    [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] => 3 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] => Premier 3-unit Investment with 6 Garage Parking located on highly desirable Hillside St, fully leased through August 2027 with gross monthly Rent Roll of $21,600.  The building consists of three spacious units 5-bed, 4-bed, and 4-bed with 7 full bathrooms and 6 garage parking spaces.  These top-tier rentals feature open layouts, large living rooms, custom built-in cabinetry, gas fireplaces, HVAC, high ceilings, private outdoor space, renovated kitchens and bathrooms, in-unit washer/dryer, and hardwood floors throughout. See floor plan for unit layouts.  Units are separately sub-metered for individual unit water use.  Fully sprinkled with 3 newer gas water heaters in basement utility room.  Located close to Universities, Medical Area and Public Transportation.
    [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] => Tv On The Deck And Garage Tv
        )

[exterior_features] => Array
        (
        )

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

[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] => 7
    [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] => 2026-06-05 05:03:34
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [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] => Mission Hill
    [mls_id] => 73516256
    [neighborhoods] => 
    [net_income_calc] => 203525
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => NB5324
            [name] => Boston Property Services, LLC
            [phone] => 617-274-8655
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

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

[perc_test] => Array
        (
        )

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

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

[price] => 3250000
    [price_per_sqft] => 595.57
    [price_per_unit] => 1083333.3333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 36475.02
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 26
    [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] => Pending
        )

[street_number] => 23
    [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] => 1
    [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] => 
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 36475
    [total_gross_income] => 240000
    [total_parking] => 21 (7 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 3 Full
    [unit_1_bedrooms] => 5
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [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] => 23 Hillside St, Boston MA 02120
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

23 More Photos

Pending

23 Hillside St, Boston MA 02120

$3,250,000

Annual Expenses for 23 Hillside St, Boston MA 02120

Annual Income & Unit Breakdown for 23 Hillside St, Boston MA 02120

General Information for 23 Hillside St, Boston MA 02120

Disclosures for 23 Hillside St, Boston MA 02120

Financial Information for 23 Hillside St, Boston MA 02120

Location Information for 23 Hillside St, Boston MA 02120

Contact Information for 23 Hillside St, Boston MA 02120

Agent

Office

Payment Calculator

Exclusive Listing Agent

Boston Property Services, LLC

David Hassman