Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
94 WALNUT AVE
BOSTON, MA 02119-1915
Asking Price
$2.30M
Cap Rate
8.12%
Asset Type
Multifamily
Class
Class B
What's Special
8.1% Cap, 100% Leased with Market Rental Upside <ul><li>8 Total Units ranging from 1 Bed to 5 Beds</li><li>Significant Upside on the 4 Bed ($2,950 -> $3,800) and 5 Bed Unit ($3,536 -> $3,950)</li><li>High Cap Rate (8.1%) with 5% Vacancy Factor Applied</li><li>$104,545/Bed</li><li>Located just .3 Miles from Dudley/Nubian Square Bus Terminal and with 1 Mile of the Roxbury Crossing Orange Line Station</li></ul><p></p>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.48%
DSCR
0.59
Underwater
Cash-on-Cash
-8.20%
Monthly Payment
$11,379.145
Annual Cash Flow
$-56,549.741
