Stabilized Roxbury four-unit building with 12 total bedrooms and tons of upside from a rent income standpoint. Property will generate $10,856 based on approved rents. Currently generating $9,600 per month w/ two underperforming units that are occupied by long-term tenants. L...
This home has been viewed 25 times
Last Updated: April 5th, 2025 at 9:23am
Gross Income: $130,272
Gross Expenses: $11,962
Net Income Calc: $118,310
CAP Rate: 6.40%
Annual Expenses for 1 Copeland Park, Boston MA 02119
Total Gross Expenses (Calculated)$11,962/year
APOD AvailableYes
Heating$0
Electricity$48
Water$344
Gas$344
Insurance$440
Sewer$344
Trash Removal$0
Repair & Maintenance$0
Management$960
Miscellaneous$63
Real Estate Tax$10,107
Annual Income & Unit Breakdown for 1 Copeland Park, Boston MA 02119
Total Gross Income (Calculated)$130,272
Unit 1
Rental Income1650
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 2
Rental Income1550
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 3
Rental Income3828
LeaseY
Bedrooms4
Bathrooms1 Full
Floor2
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 4
Rental Income3828
LeaseY
Bedrooms4
Bathrooms1 Full
Floor2
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
General Information for 1 Copeland Park, Boston MA 02119
Listing ID73349690
Property TypeMulti Family / 4 Family
Price$1,850,000 ($314.2/SqFt)
Style
CityBoston
CountySuffolk
MLS Area
Neighborhood(s)
Approximate Living Area Total5,888 SqFt
Approximate Lot Size (Acres)0.06 acres
Total Parking0
Garage Parking
Year Built1900
Year Built SourcePublic Records
Year RenovatedN/A
Year Built DetailsApproximate,Renovated Since
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesLevel, Cleared
Foundation Area
Foundation DescriptionStone,Granite
Accessible Features
Outdoor SpaceDeck
Zoning0111
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy FeaturesSkylight(s)
Terms
Interior Features for 1 Copeland Park, Boston MA 02119
Disclosures for 1 Copeland Park, Boston MA 02119
Lead Paint
UFFI
Living Area Includes BasementYes
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourceOwner, Pro. Forma Available
Total Gross Expenses By Broker$2,848
Total Gross Income By Broker$10,856
Total Net Income By Broker$6,553
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnGross/full Sale Price
Location Information for 1 Copeland Park, Boston MA 02119
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area AmenitiesConservation Area, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Public Transportation, T-station, Private School, University
Contact Information for 1 Copeland Park, Boston MA 02119