803-805 Hyde Park Ave Boston — Photo 1 of 33
$2,100,000
Investment Analysis — 803-805 Hyde Park Ave
Boston, MA 02136 — Hyde Park
Based on rent reported on the MLS listing, a 6-unit multi-family in 02136 carries $14,800/mo in gross rent — about a 5.90% cap rate and $123,840/yr in estimated NOI at the $2,100,000 list price. Adjust every assumption in the calculator below.
Beds
12
Baths
6
SqFt
5,616
Style
5-9 Family
Built
1920
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.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • T-Station
Geography
Listing Agent: Christopher Chadzynski
Listing Office: Northeast Realty + Co.
MLS® Number: 73579258
Related Insights
Boston Move-Up Sellers Need a Timing Plan
Boston Bridge Loans for Move-Up Buyers
Win a Natick Bidding War With a Bridge Loan
Newton vs. Brookline: Space or Walkability Near Boston
Boston Move-Up Buyers: Newton vs. Brookline
Massachusetts Move-Up Families Hit the 65% Equity Wall
