Overview Property Details Payment Calculator Walkability

Active

472 Warren St, Boston MA 02121

$1,650,000

Estimated $3,515.05/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $550,000

Total Rent: 149160/year

Estimated CAP Rate: 8.43%

15 Bedrooms

3 Full Baths

5,718 SqFt

Total Parking: 0

2,966 SqFt

Tired of touring multifamily properties that just don’t cash flow? Cash flow is king—and 472 Warren is wearing the crown. Look no further—472 Warren is the cash cow you’ve been waiting for. With nearly $150,000 in annual income, this one checks all the boxes for serious inve...

This home has been viewed 27 times

Last Checked: April 7th, 2025 at 5:23am (Source: MLS PIN #73353304)

Gross Income: $149,160

Gross Expenses: $10,075

Net Income Calc: $139,085

CAP Rate: 8.43%

Annual Expenses for 472 Warren St, Boston MA 02121

Total Gross Expenses (Calculated)$10,075/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$10,075

Annual Income & Unit Breakdown for 472 Warren St, Boston MA 02121

Total Gross Income (Calculated)$149,160

Unit 1

Rental Income$4,140

LeaseY

Bedrooms5

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$4,150

LeaseY

Bedrooms5

Bathrooms1 Full

Floor2

Levels in Unit0

HeatingNo

Rent Includes

Unit 3

Rental Income$4,140

Lease

Bedrooms5

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 472 Warren St, Boston MA 02121

Listing ID73353304

Property TypeMulti Family / 3 Family

Price$1,650,000 ($288.56/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total5,718 SqFt

Approximate Lot Size (Acres)0.07 acres

Total Parking0

Garage Parking

Year Built1899

Year Built SourcePublic Records

Year Renovated

Year Built DetailsUnknown/Mixed

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 472 Warren St, Boston MA 02121

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$149,160

Total Net Income By Broker$149,160

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 472 Warren St, Boston MA 02121

Real Estate Taxes$10,075

Tax Year2025

Assessed Value$870,000

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$149,160

BostonRealEstate.com Gross Income

Total Net Income By Broker$149,160

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.43%

Location Information for 472 Warren St, Boston MA 02121

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area Amenities

Contact Information for 472 Warren St, Boston MA 02121

Agent

Name: Jim Fitzgerald

MLS ID: NA900671

Office ID: NA9246

National Association ID: 449533032

Office

Name: RE/MAX Realty Plus

MLS Office ID: NA9246

Phone: 617-268-5100

Payment Calculator

$11,006.36 per month

30 Years Fixed, 6.75% Interest

Property Taxes $839.58

Principal & Interest $10,166.78

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Realty Plus

Jim Fitzgerald

Agent Phone

Office Phone

(617) 268-5100

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.07 acres (2,966 SqFt)
    [add_date] => 2025-04-02 18:58:12
    [address] => Warren St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => NA900671
            [name] => Jim Fitzgerald
            [national_association] => 449533032
            [office] => NA9246
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,718 SqFt
    [approx_lot_size_acres] => 0.07 acres
    [approx_lot_size_sqft] => 2,966 SqFt
    [assessed_value] => $870,000
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 15
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 472 Warren St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 8.43%
    [city] => Boston
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Tired of touring multifamily properties that just don’t cash flow? Cash flow is king—and 472 Warren is wearing the crown. Look no further—472 Warren is the cash cow you’ve been waiting for. With nearly $150,000 in annual income, this one checks all the boxes for serious investors. Currently configured with three oversized residential units, this property offers both immediate returns and serious long-term upside. The basement features high ceilings, making it a prime candidate for future unit expansion or added amenities. And don’t miss the walk-up attic, offering even more room to grow your investment. Located next to the prestigious Boston Latin Academy, this property is a commuter’s dream with easy access to the train, multiple bus routes, and ample off-street parking. Whether you’re looking to add a cash-flowing asset to your portfolio or explore a condo conversion, 472 Warren delivers both today’s income and tomorrow’s potential. Invest smart. Invest in 472 Warren.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Other
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $149,160
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 604684
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-04-07 05:23:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 5,718 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Other
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Dorchester
    [mls_id] => 73353304
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 139085
    [net_operating_income] => Array
        (
            [0] => $149,160
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => NA9246
            [name] => RE/MAX Realty Plus
            [phone] => 617-268-5100
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-438-5100
    [pool_features] => Array
        (
        )

[price] => $1,650,000
    [price_per_sqft] => 288.56
    [price_per_unit] => 550000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $10,075
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 20
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 472
    [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] => 
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 10075
    [total_gross_income] => 149160
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 5
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 4140
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 5
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 0
    [unit_2_rent] => Array
        (
            [0] => 4150
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 5
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 4140
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 472 Warren St, Boston MA 02121
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1899
    [year_built_details] => Unknown/Mixed
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02121
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 86962916
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/604684/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:11
                    [modified] => 2025-04-07 05:23:11
                )

[1] => Array
                (
                    [id] => 86963971
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[2] => Array
                (
                    [id] => 86963972
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[3] => Array
                (
                    [id] => 86963973
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[4] => Array
                (
                    [id] => 86963974
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[5] => Array
                (
                    [id] => 86963975
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[6] => Array
                (
                    [id] => 86963976
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[7] => Array
                (
                    [id] => 86963977
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[8] => Array
                (
                    [id] => 86963978
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[9] => Array
                (
                    [id] => 86963979
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[10] => Array
                (
                    [id] => 86963980
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[11] => Array
                (
                    [id] => 86963981
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[12] => Array
                (
                    [id] => 86963982
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[13] => Array
                (
                    [id] => 86963983
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[14] => Array
                (
                    [id] => 86963984
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[15] => Array
                (
                    [id] => 86963985
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[16] => Array
                (
                    [id] => 86963986
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[17] => Array
                (
                    [id] => 86963987
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[18] => Array
                (
                    [id] => 86963988
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[19] => Array
                (
                    [id] => 86963989
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[20] => Array
                (
                    [id] => 86963990
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[21] => Array
                (
                    [id] => 86963991
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[22] => Array
                (
                    [id] => 86963992
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

[23] => Array
                (
                    [id] => 86963993
                    [name] => MLS24.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73353304&w=1024&h=768&n=24
                    [index] => 24
                    [enabled] => 1
                    [created] => 2025-04-07 05:23:17
                    [modified] => 2025-04-07 05:23:17
                )

)

)

EXIT

Active

472 Warren St, Boston MA 02121

$1,650,000

Annual Expenses for 472 Warren St, Boston MA 02121

Annual Income & Unit Breakdown for 472 Warren St, Boston MA 02121

General Information for 472 Warren St, Boston MA 02121

Disclosures for 472 Warren St, Boston MA 02121

Financial Information for 472 Warren St, Boston MA 02121

Location Information for 472 Warren St, Boston MA 02121

Contact Information for 472 Warren St, Boston MA 02121

Agent

Office

Payment Calculator

Exclusive Listing Agent

RE/MAX Realty Plus

Jim Fitzgerald