Active
2 Days on market
22 E Emerson St Melrose — Photo 1 of 30

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.

View Standard Listing

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$1,199,000
Annual Taxes$8,058

Parking

Garage0
Off-Street5

Interior Specifications

Total Rooms14
FireplacesNone
FlooringWood, Tile, Hardwood, Stone/Ceramic Tile
BasementFull, Partially Finished, Walk-Out Access

Climate & Utilities

HeatingSteam, Natural Gas
CoolingWindow Unit(s)
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionStone
RoofShingle
FoundationConcrete Perimeter
ZoningBD

Property & Lot

Acres0.11
SqFt Lot4,927
Lot FeaturesCorner Lot

Amenities & Appliances

Range • Dishwasher • Refrigerator • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Tennis Court(s) • Park • Golf • Medical Facility

Geography

Property History

Listed
$1,199,000

Sep 10, 2026

MLS® 73574982

Terminated
$1,199,000

Apr 3, 2026

MLS® 73485840

Listed
$1,199,000

Mar 12, 2026

MLS® 73485840

Listing Provided By

Listing Agent: Zhiqiang Zhang

Listing Office: Fairview Partners International LLC

MLS® Number: 73574982