
22 E Emerson St Melrose — Photo 1 of 30
$1,199,000
Investment Analysis — 22 E Emerson St
Melrose, MA 02176
Based on rent reported on the MLS listing, a 2-unit multi-family in 02176 carries $5,900/mo in gross rent — about a 3.82% cap rate and $45,750/yr in estimated NOI at the $1,199,000 list price. Adjust every assumption in the calculator below.
Beds
7
Baths
3
SqFt
3,530
Style
2 Family - 2 Units Up/Down
Built
1929
Exceptional corner two-family in Melrose’s most desirable East Side! Just a short walk to downtown and commuter rail; minutes from major routes, and steps from Melrose-Wakefield Hospital. This well-maintained home features 3 levels of living space with many recent upgrades and hardwood floor throughout both units. The first-floor unit features a 5-room layout with 2 bedrooms and has been fully renovated including new windows. The second and third floor unit offers a spacious 9 rooms, 5 bedrooms, a living room, dining room, 2 full baths, and new modern kitchen, new paint and new bathroom vanity in second floor. Additional highlights include partially finished basement with newly updated floor, front and rear porches, in unit laundry, and 5 off-street parkings. The property is currently vacant and was previously rented for $5,900/month, with potential for higher rental income. A particularly attractive feature is the valuable BD/Medical/Hospital zoning, offering additional possibilities for qualified buyers. Fantastic opportunity for investors, medical professionals, and owner-occupants. Buyer and buyer’s agent to do their own due diligence.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Golf • Medical Facility
Geography
Property History
$1,199,000
Sep 10, 2026
MLS® 73574982
$1,199,000
Apr 3, 2026
MLS® 73485840
$1,199,000
Mar 12, 2026
MLS® 73485840
Listing Agent: Zhiqiang Zhang
Listing Office: Fairview Partners International LLC
MLS® Number: 73574982
