Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

43-45 Waverly St, Boston MA 02119

$2,100,000

Estimated $4,545/month Calculator

Multi Family

Total Units: 8

Price Per Unit: $262,500

Total Rent: 104100/year

Estimated CAP Rate:

6 Bedrooms

Baths

6173

Total Parking: 0

5,500 (0.13)

We are pleased to present Waverly Street Apartments, an eight-unit apartment building at 43-45 Waverly Street inRoxbury — one of Boston’s close-in workforce neighborhoods, near the geographic center of the city and just south of the downtown core. The three-story building, constructed in 1920, is offered for $2,100,000.The unit mix includes six one-bedroom apartments and two studios, spread across two adjoining addresses: 43 and 45 Waverly Street. All eight units are leased, and the in-place leases run through late 2026. Tenants pay their own electricity and reimburse water and sewer, which keeps the landlord’s recurring expense load light for a building of this vintage.

This home has been viewed 22 times

Last Checked: October 11th, 2026 at 5:18am (Source: MLS PIN #73586967)

Gross Income: $104,100

Gross Expenses: $13,683

Net Income Calc: $90,417

Annual Expenses for 43-45 Waverly St, Boston MA 02119

Total Gross Expenses (Calculated)$13,683/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax13683

Annual Income & Unit Breakdown for 43-45 Waverly St, Boston MA 02119

Total Gross Income (Calculated)$104,100

Unit 1

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor0

Levels in Unit1

Rent Includes

General Information for 43-45 Waverly St, Boston MA 02119

Listing ID73586967

Property TypeMulti Family / 5+ Family

Price2100000 ($340.19/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total6173

Approximate Lot Size (Acres)0.13

Total Parking0

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningA

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 43-45 Waverly St, Boston MA 02119

Lead PaintNone

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBlack Light Fixture Above Storage Bench In Kitchen.

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 43-45 Waverly St, Boston MA 02119

Real Estate Taxes13683

Tax Year2026

Assessed Value$1,103,500

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 43-45 Waverly St, Boston MA 02119

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 43-45 Waverly St, Boston MA 02119

Agent

Name: Francis Saenz

Office

Name: Northeast Private Client Group

Phone: 857-990-6800

Team Members

Name: Walter Rakauskas

Payment Calculator

, Interest

Property Taxes 1140.25

Principal & Interest 12939.53

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Northeast Private Client Group

Francis Saenz

Agent Phone

Office Phone

(857) 990-6800

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,500 SqFt)
    [add_date] => 2026-10-06 19:23:34
    [address] => Waverly St
    [agent] => Array
        (
            [address] => 190 Commonwealth Avenue
            [city] => Boston
            [id] => CN222820
            [name] => Francis Saenz
            [national_association] => 
            [office] => AN8574
            [state] => MA
            [zip] => 02112
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 6173
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5500
    [assessed_value] => $1,103,500
    [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] => 6
    [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] => We are pleased to present Waverly Street Apartments, an eight-unit apartment building at 43-45 Waverly Street inRoxbury — one of Boston’s close-in workforce neighborhoods, near the geographic center of the city and just south of the downtown core. The three-story building, constructed in 1920, is offered for $2,100,000.The unit mix includes six one-bedroom apartments and two studios, spread across two adjoining addresses: 43 and 45 Waverly Street. All eight units are leased, and the in-place leases run through late 2026. Tenants pay their own electricity and reimburse water and sewer, which keeps the landlord’s recurring expense load light for a building of this vintage.
    [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] => Black Light Fixture Above Storage Bench In Kitchen.
        )

[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
        (
            [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] => 2026-10-11 05:18:35
    [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] => Yes
        )

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

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73586967
    [neighborhoods] => 
    [net_income_calc] => 90417
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 8
    [office] => Array
        (
            [id] => AN8574
            [name] => Northeast Private Client Group
            [phone] => 857-990-6800
        )

[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] => 2100000
    [price_per_sqft] => 340.19
    [price_per_unit] => 262500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 13683
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 12
    [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] => 43-45
    [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] => CN259457,CN222820
    [team_agents] => Array
        (
            [CN259457] => Array
                (
                    [agent_mls_id] => CN259457
                    [full_name] => Walter Rakauskas
                    [address] => 477 Humphrey Street
                    [city] => Swampscott
                    [state] => MA
                    [postal_code] => 01907
                    [national_association_id] => 
                    [office_mls_id] => AN8574
                )

[CN222820] => Array
                (
                    [agent_mls_id] => CN222820
                    [full_name] => Patrick Wheeler
                    [address] => 130 G Street Apt. #4
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02127
                    [national_association_id] => 
                    [office_mls_id] => AN8574
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 13683
    [total_gross_income] => 104100
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

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

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

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

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

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 43-45 Waverly St, Boston MA 02119
    [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
        (
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 2433
    [zips] => 
    [zoning] => A
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/839500/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73586967&w=1024&h=768&n=12
        )

[raw] => 
)

EXIT

10 More Photos

Active

43-45 Waverly St, Boston MA 02119

$2,100,000

Annual Expenses for 43-45 Waverly St, Boston MA 02119

Annual Income & Unit Breakdown for 43-45 Waverly St, Boston MA 02119

General Information for 43-45 Waverly St, Boston MA 02119

Disclosures for 43-45 Waverly St, Boston MA 02119

Financial Information for 43-45 Waverly St, Boston MA 02119

Location Information for 43-45 Waverly St, Boston MA 02119

Contact Information for 43-45 Waverly St, Boston MA 02119

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Northeast Private Client Group

Francis Saenz