Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

50 Perrin Street, Boston MA 02119

$1,615,000

Estimated $3,908/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $538,333.33

Total Rent: 125736/year

Estimated CAP Rate:

8 Bedrooms

Baths

4100

Total Parking: 3

5,573 (0.13)

Assumable 5% interest rate for owner-occupants. A rare offering consisting of 3 existing residential units, 1 approved 875SF, 3Bed/2Bath additional dwelling unit on the garden level, off-street parking, 8 total bedrooms (11 after ADU), 7 bathrooms (9 after ADU), and over 4,000 square feet of rentable, above grade living space. This meticulously updated and maintained French Mansard includes three updated units with soaring ceilings and in-unit laundry. The building has a strong rental history. Positioning within Roxbury's Golden Triangle situates occupants perfectly within proximity to all major universities, employers, hospitals, transportation, and parks. The home has undergone extensive renovation and remodeling including cosmetic updates like kitchens, floors, and bathrooms, but also mechanical systems, decks, lifetime vinyl siding, and roof have all been recently addressed. In place rent features unit 1 previously rented for $4,000 per month, Unit 2 at will paying $3,478 per month, and Unit 3 paying $3,000 per month (Total $10,478 per month). Finishing the garden dwelling unit (3 beds/2 baths, 875 SF), will bring in a conservative $3,000 per month in additional rental income ($13,478 per month total). This property is truly a one-of-a-kind opportunity and unlike any other on the market.

This home has been viewed 9 times

Last Checked: September 20th, 2026 at 7:03am (Source: MLS PIN #73577655)

Gross Income: $125,736

Gross Expenses: $15,470

Net Income Calc: $110,266

Annual Expenses for 50 Perrin Street, Boston MA 02119

Total Gross Expenses (Calculated)$15,470/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax15470

Annual Income & Unit Breakdown for 50 Perrin Street, Boston MA 02119

Total Gross Income (Calculated)$125,736

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms3 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms3 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 50 Perrin Street, Boston MA 02119

Listing ID73577655

Property TypeMulti Family / 3 Family

Price1615000 ($393.9/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaRoxbury

Neighborhood(s)

Approximate Living Area Total4100

Approximate Lot Size (Acres)0.13

Total Parking3

Garage Parking0

Year Built1890

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 50 Perrin Street, Boston MA 02119

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher/Dryer And Sellers Personal Items.

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 50 Perrin Street, Boston MA 02119

Real Estate Taxes15470

Tax Year2026

Assessed Value$1,247,600

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 50 Perrin Street, Boston MA 02119

Neighborhood(s)

MLS AreaRoxbury

Area AmenitiesWalk/jog Trails

Contact Information for 50 Perrin Street, Boston MA 02119

Agent

Name: Smith & Oak Greater Boston Group

Office

Name: Smith and Oak Real Estate Co.

Phone: 855-638-7698

Team Members

Payment Calculator

, Interest

Property Taxes 1289.17

Principal & Interest 9951.12

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Smith and Oak Real Estate Co.

Smith & Oak Greater Boston Group

Agent Phone

Office Phone

(855) 638-7698

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,573 SqFt)
    [add_date] => 2026-09-16 21:58:35
    [address] => Perrin Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN246422
            [name] => Smith & Oak Greater Boston Group
            [national_association] => 
            [office] => AN8066
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 4100
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5573
    [assessed_value] => $1,247,600
    [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] => 8
    [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] => Assumable 5% interest rate for owner-occupants. A rare offering consisting of 3 existing residential units, 1 approved 875SF, 3Bed/2Bath additional dwelling unit on the garden level, off-street parking, 8 total bedrooms (11 after ADU), 7 bathrooms (9 after ADU), and over 4,000 square feet of rentable, above grade living space. This meticulously updated and maintained French Mansard includes three updated units with soaring ceilings and in-unit laundry. The building has a strong rental history. Positioning within Roxbury's Golden Triangle situates occupants perfectly within proximity to all major universities, employers, hospitals, transportation, and parks. The home has undergone extensive renovation and remodeling including cosmetic updates like kitchens, floors, and bathrooms, but also mechanical systems, decks, lifetime vinyl siding, and roof have all been recently addressed. In place rent features unit 1 previously rented for $4,000 per month, Unit 2 at will paying $3,478 per month, and Unit 3 paying $3,000 per month (Total $10,478 per month). Finishing the garden dwelling unit (3 beds/2 baths, 875 SF), will bring in a conservative $3,000 per month in additional rental income ($13,478 per month total). This property is truly a one-of-a-kind opportunity and unlike any other on the market.
    [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] => Washer/Dryer And Sellers Personal Items.
        )

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

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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] => 2026-09-20 07:03:33
    [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
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Roxbury
    [mls_id] => 73577655
    [neighborhoods] => 
    [net_income_calc] => 110266
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN8066
            [name] => Smith and Oak Real Estate Co.
            [phone] => 855-638-7698
        )

[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] => 1615000
    [price_per_sqft] => 393.9
    [price_per_unit] => 538333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 15470
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [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] => 50
    [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] => 
    [tax_year] => 2026
    [team] => CN246422
    [team_agents] => Array
        (
            [CN246422] => Array
                (
                    [agent_mls_id] => CN246422
                    [full_name] => John  Willette
                    [address] => 11 Jasmine Lane
                    [city] => Johnston
                    [state] => RI
                    [postal_code] => 02919
                    [national_association_id] => 
                    [office_mls_id] => AN8066
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 15470
    [total_gross_income] => 125736
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

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

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 3 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 2
    [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] => 50 Perrin Street, Boston MA 02119
    [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

39 More Photos

Active

50 Perrin Street, Boston MA 02119

$1,615,000

Annual Expenses for 50 Perrin Street, Boston MA 02119

Annual Income & Unit Breakdown for 50 Perrin Street, Boston MA 02119

General Information for 50 Perrin Street, Boston MA 02119

Disclosures for 50 Perrin Street, Boston MA 02119

Financial Information for 50 Perrin Street, Boston MA 02119

Location Information for 50 Perrin Street, Boston MA 02119

Contact Information for 50 Perrin Street, Boston MA 02119

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Smith and Oak Real Estate Co.

Smith & Oak Greater Boston Group