Investment Analysis — 150 Walnut Avenue

Boston, MA 02119 — Roxbury

Based on rent reported on the MLS listing, a 6-unit multi-family in 02119 carries $3,500/mo in gross rent — about a 1.22% cap rate and $21,379/yr in estimated NOI at the $1,750,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

6,687

Style

5-9 Family

Built

1920

This is a great location w/ city street parking in back of building. This 6 Unit brick, flat roof (7-8 years old poor install), corner lot multi-unit residential building in the heart of Roxbury is a solid investment. Across from newly renovated Malcolm X Park. 5 to 8 minutes to Boston Medical Center and 10 to 15 minutes to the Airport. Most major Colleges and Universities are very close and Cambridge is 20 to 30 minutes drive. Building has (Five) 3 bed units and (One) 2 bed unit. There are 5 VACANCIES. Current rents (1R VACANT $0, 1L $1000 (room rental), 2R VACANT $0, 2L $0 TAW, 3R VACANT $0, 3L VACANT $0). Property need work & upgrades. Has newly installed heating/hot water systems energy efficient system (5 to 6 yrs. old). Coin Laundry available to tenants in mechanical room. This could be a great condo conversion the potential is incredible. Property is being sold "As Is" with current tenant in place, can be sold vacant with right offer. Schedule a showing today.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.