Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

59 Perrin St, Boston MA 02119

$2,399,999

Estimated $3,975/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $799,999.67

Total Rent: 132000/year

Estimated CAP Rate:

9 Bedrooms

Baths

5649

Total Parking: 3

7,971 (0.18)

Two leases. $11,000/month. Day one. This is a rare opportunity to acquire a fully stabilized, brand new 2025-built 3-unit townhouse multifamily in Boston. Two units are leased at $5,500/month each with long-term tenants in place. One unit delivered vacant — owner-occupy, Travel nurses play or lease at market rate for $16,500/month total gross income. Three luxury townhouse-style units. Each with private ground-level entry, 3 beds, 2.5 baths, 1,885 sq ft, in-unit laundry, private parking, radiant heated floors, chef's kitchen with induction stove and pot filler, custom cabinetry, and a full third-floor owner suite with walk-in closet. New construction means zero deferred maintenance.The Boston legacy asset. The cash-flowing machine. New construction at this income level in Boston does not come twice. This is the generational wealth play your portfolio has been waiting for.

This home has been viewed 8 times

Last Checked: September 14th, 2026 at 5:09am (Source: MLS PIN #73561739)

Gross Income: $132,000

Gross Expenses: $999

Net Income Calc: $131,001

Water Views

Annual Expenses for 59 Perrin St, Boston MA 02119

Total Gross Expenses (Calculated)$999/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax999

Annual Income & Unit Breakdown for 59 Perrin St, Boston MA 02119

Total Gross Income (Calculated)$132,000

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit3

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit3

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms3

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit3

Rent IncludesHeat

General Information for 59 Perrin St, Boston MA 02119

Listing ID73561739

Property TypeMulti Family / 3 Family

Price2399999 ($424.85/SqFt)

Style3 Family - 3 Units Side By Side

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total5649

Approximate Lot Size (Acres)0.18

Total Parking3

Garage Parking0

Year Built2025

Year Built SourceBuilder

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning00000

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 59 Perrin St, Boston MA 02119

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsKitchen Table

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 59 Perrin St, Boston MA 02119

Real Estate Taxes999

Tax Year2026

Assessed Value$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 59 Perrin St, Boston MA 02119

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 59 Perrin St, Boston MA 02119

Agent

Name: Jeremy Brandon

Office

Name: Thumbprint Realty, LLC

Phone: 617-287-9000

Payment Calculator

, Interest

Property Taxes 83.25

Principal & Interest 14788.03

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Thumbprint Realty, LLC

Jeremy Brandon

Agent Phone

Office Phone

(617) 287-9000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.18 acres (7,971 SqFt)
    [add_date] => 2026-09-14 05:09:26
    [address] => Perrin St
    [agent] => Array
        (
            [address] => 3 Luke Drive
            [city] => West Bridgewater
            [id] => CN244080
            [name] => Jeremy Brandon
            [national_association] => 
            [office] => AN2428
            [state] => MA
            [zip] => 02379
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5649
    [approx_lot_size_acres] => 0.18
    [approx_lot_size_sqft] => 7971
    [assessed_value] => $999
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 9
    [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
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Two leases. $11,000/month. Day one. This is a rare opportunity to acquire a fully stabilized, brand new 2025-built 3-unit townhouse multifamily in Boston. Two units are leased at $5,500/month each with long-term tenants in place. One unit delivered vacant — owner-occupy, Travel nurses play or lease at market rate for $16,500/month total gross income. Three luxury townhouse-style units. Each with private ground-level entry, 3 beds, 2.5 baths, 1,885 sq ft, in-unit laundry, private parking, radiant heated floors, chef's kitchen with induction stove and pot filler, custom cabinetry, and a full third-floor owner suite with walk-in closet. New construction means zero deferred maintenance.The Boston legacy asset. The cash-flowing machine. New construction at this income level in Boston does not come twice. This is the generational wealth play your portfolio has been waiting for.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Kitchen Table
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[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
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-09-14 05:09:26
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 9
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73561739
    [neighborhoods] => 
    [net_income_calc] => 131001
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN2428
            [name] => Thumbprint Realty, LLC
            [phone] => 617-287-9000
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 2399999
    [price_per_sqft] => 424.85
    [price_per_unit] => 799999.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Side By Side
        )

[real_estate_tax] => 999
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [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] => Withdrawn
        )

[street_number] => 59
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 999
    [total_gross_income] => 132000
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 2 Full, 1 Half
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

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

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

[unit_3_bathrooms] => 2 Full, 1 Half
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 3
    [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] => 59 Perrin St, 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
        (
        )

[raw] => 
)

EXIT

37 More Photos

Withdrawn

59 Perrin St, Boston MA 02119

$2,399,999

Annual Expenses for 59 Perrin St, Boston MA 02119

Annual Income & Unit Breakdown for 59 Perrin St, Boston MA 02119

General Information for 59 Perrin St, Boston MA 02119

Disclosures for 59 Perrin St, Boston MA 02119

Financial Information for 59 Perrin St, Boston MA 02119

Location Information for 59 Perrin St, Boston MA 02119

Contact Information for 59 Perrin St, Boston MA 02119

Agent

Office

Payment Calculator

Exclusive Listing Agent

Thumbprint Realty, LLC

Jeremy Brandon