Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

803-805 Hyde Park Ave, Boston MA 02136

$2,100,000

Estimated $4,333/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $350,000

Total Rent: 119400/year

Estimated CAP Rate:

12 Bedrooms

Baths

5616

Total Parking: 4

5,006 (0.11)

Rare six-unit investment opportunity on Hyde Park Ave. 3-story wood-frame building with 5,616 sq ft of living area on a 4,203 sq ft lot. 100% occupied by market-rate tenants, all tenant-at-will, grossing $14,800/month ($177,600/yr) with NOI of approx. $127,900. Separately metered gas and electric; tenants pay their own utilities, owner covers water/sewer and common electric. Most major systems addressed: rubber roof and vinyl windows (approx. 2000), four gas steam boilers replaced in 2018, updated hot water tanks in every unit, and circuit breaker panels in each apartment. Lead certificates on file with the City of Boston. No pets. Steps to Hyde Park Ave bus routes and minutes to the Roslindale Village and Hyde Park commuter rail stations, with easy access to the Arboretum, Roslindale Square dining, and downtown Boston. Stabilized in-place income with upside potential on turnover. Private showings by appointment only; please do not disturb tenants.

This home has been viewed 11 times

Last Checked: September 21st, 2026 at 6:38pm (Source: MLS PIN #73579258)

Gross Income: $119,400

Gross Expenses: $11,136

Net Income Calc: $108,264

Annual Expenses for 803-805 Hyde Park Ave, Boston MA 02136

Total Gross Expenses (Calculated)$11,136/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11136

Annual Income & Unit Breakdown for 803-805 Hyde Park Ave, Boston MA 02136

Total Gross Income (Calculated)$119,400

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 803-805 Hyde Park Ave, Boston MA 02136

Listing ID73579258

Property TypeMulti Family / 5+ Family

Price2100000 ($373.93/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaHyde Park

Neighborhood(s)

Approximate Living Area Total5616

Approximate Lot Size (Acres)0.11

Total Parking4

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR4

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 803-805 Hyde Park Ave, Boston MA 02136

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher & Dryer Are Negotiable

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 803-805 Hyde Park Ave, Boston MA 02136

Real Estate Taxes11136

Tax Year2026

Assessed Value$898,100

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 803-805 Hyde Park Ave, Boston MA 02136

Neighborhood(s)

MLS AreaHyde Park

Area AmenitiesWalk/jog Trails

Contact Information for 803-805 Hyde Park Ave, Boston MA 02136

Agent

Name: Christopher Chadzynski

Office

Name: Northeast Realty + Co.

Phone: 617-249-7141

Payment Calculator

, Interest

Property Taxes 928

Principal & Interest 12939.53

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Northeast Realty + Co.

Christopher Chadzynski

Agent Phone

Office Phone

(617) 249-7141

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (5,006 SqFt)
    [add_date] => 2026-09-18 10:23:34
    [address] => Hyde Park Ave
    [agent] => Array
        (
            [address] => 210 Rossevelt Rd.
            [city] => Weymouth
            [id] => CT002531
            [name] => Christopher Chadzynski
            [national_association] => 
            [office] => AN5646
            [state] => MA
            [zip] => 02188
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5616
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 5006
    [assessed_value] => $898,100
    [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] => 12
    [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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Rare six-unit investment opportunity on Hyde Park Ave. 3-story wood-frame building with 5,616 sq ft of living area on a 4,203 sq ft lot. 100% occupied by market-rate tenants, all tenant-at-will, grossing $14,800/month ($177,600/yr) with NOI of approx. $127,900. Separately metered gas and electric; tenants pay their own utilities, owner covers water/sewer and common electric. Most major systems addressed: rubber roof and vinyl windows (approx. 2000), four gas steam boilers replaced in 2018, updated hot water tanks in every unit, and circuit breaker panels in each apartment. Lead certificates on file with the City of Boston. No pets. Steps to Hyde Park Ave bus routes and minutes to the Roslindale Village and Hyde Park commuter rail stations, with easy access to the Arboretum, Roslindale Square dining, and downtown Boston. Stabilized in-place income with upside potential on turnover. Private showings by appointment only; please do not disturb tenants.
    [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 Are Negotiable
        )

[exterior_features] => Array
        (
        )

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

[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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-09-21 18:38:35
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 5
    [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] => Hyde Park
    [mls_id] => 73579258
    [neighborhoods] => 
    [net_income_calc] => 108264
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN5646
            [name] => Northeast Realty + Co.
            [phone] => 617-249-7141
        )

[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] => 2100000
    [price_per_sqft] => 373.93
    [price_per_unit] => 350000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 11136
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 24
    [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] => 803-805
    [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] => 
    [tax_year] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 11136
    [total_gross_income] => 119400
    [total_parking] => 4
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

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

[unit_2_bathrooms] => 1 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] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 803-805 Hyde Park Ave, Boston MA 02136
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

30 More Photos

Active

803-805 Hyde Park Ave, Boston MA 02136

$2,100,000

Annual Expenses for 803-805 Hyde Park Ave, Boston MA 02136

Annual Income & Unit Breakdown for 803-805 Hyde Park Ave, Boston MA 02136

General Information for 803-805 Hyde Park Ave, Boston MA 02136

Disclosures for 803-805 Hyde Park Ave, Boston MA 02136

Financial Information for 803-805 Hyde Park Ave, Boston MA 02136

Location Information for 803-805 Hyde Park Ave, Boston MA 02136

Contact Information for 803-805 Hyde Park Ave, Boston MA 02136

Agent

Office

Payment Calculator

Exclusive Listing Agent

Northeast Realty + Co.

Christopher Chadzynski