Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

287-289 Walnut, Stoughton MA 02072

$1,750,000

Estimated $3,921/month Calculator

Multi Family

Total Units: 5

Price Per Unit: $350,000

Total Rent: 119400/year

Estimated CAP Rate:

7 Bedrooms

Baths

3412

Total Parking: 12 (2 Garage)

15,028 (0.34)

All of the units at the Property were recently gut renovated, and the in-unit improvements includenew flooring throughout, new kitchens with new cabinets and countertops, new bathrooms, newhardware and fixtures, and in-unit laundry (washer and dryer) and central air conditioning.The three-story building contains five (5) residential units comprised of three (3), 1-Bedroom/1Bathroom units and two (2), 2-Bedroom/1-Bathroom units with 3,412 square feet of living area and is situated on a 0.345-acre parcel of land with ample off-street parking available to tenants as wellas a detached two-bay garage.

This home has been viewed 114 times

Last Checked: November 12th, 2024 at 5:19am (Source: MLS PIN #73232816)

Gross Income: $119,400

Gross Expenses: $13,000

Net Income Calc: $106,400

Water Views

Annual Expenses for 287-289 Walnut, Stoughton MA 02072

Total Gross Expenses (Calculated)$13,000/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax13000

Annual Income & Unit Breakdown for 287-289 Walnut, Stoughton MA 02072

Total Gross Income (Calculated)$119,400

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

General Information for 287-289 Walnut, Stoughton MA 02072

Listing ID73232816

Property TypeMulti Family

Price1750000 ($512.9/SqFt)

Style5+ Family - 5+ Units Up/down

CityStoughton

CountyNorfolk

Neighborhood(s)

Approximate Living Area Total3412

Approximate Lot Size (Acres)0.34

Total Parking12 (2 Garage)

Garage Parking2

Year Built1930

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRU

Water ViewsNo

Water Views FeaturesBay

Waterfront FeaturesRiver

Terms

Disclosures for 287-289 Walnut, Stoughton MA 02072

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher And Dryer Are Not Included

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)Lender Owned

Buyer Agent Compensation2

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 287-289 Walnut, Stoughton MA 02072

Real Estate Taxes13000

Tax Year2023

Assessed Value$120,000

Financial Data SourceEstimated

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 287-289 Walnut, Stoughton MA 02072

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 287-289 Walnut, Stoughton MA 02072

Agent

Name: Spencer Smith

Office

Name: Horvath & Tremblay

Phone: 781-776-4000

Payment Calculator

, Interest

Property Taxes 1083.33

Principal & Interest 10782.94

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Spencer Smith

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.34 acres (15,028 SqFt)
    [add_date] => 2024-05-03 16:37:19
    [address] => Walnut
    [agent] => Array
        (
            [address] => 27 Greenwich Park
            [city] => Boston
            [id] => CN247171
            [name] => Spencer Smith
            [national_association] => 
            [office] => AN2723
            [state] => MA
            [zip] => 02118
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3412
    [approx_lot_size_acres] => 0.34
    [approx_lot_size_sqft] => 15028
    [assessed_value] => $120,000
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
            [0] => Landscaping
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 7
    [building_amenities] => Array
        (
            [0] => Beach Rights
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Stoughton
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Norfolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => All of the units at the Property were recently gut renovated, and the in-unit improvements includenew flooring throughout, new kitchens with new cabinets and countertops, new bathrooms, newhardware and fixtures, and in-unit laundry (washer and dryer) and central air conditioning.The three-story building contains five (5) residential units comprised of three (3), 1-Bedroom/1Bathroom units and two (2), 2-Bedroom/1-Bathroom units with 3,412 square feet of living area and is situated on a 0.345-acre parcel of land with ample off-street parking available to tenants as wellas a detached two-bay garage.
    [disclosures] => 
    [documents_available] => Array
        (
            [0] => Perc Test
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer And Dryer Are Not Included
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 2
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-11-12 05:19:13
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73232816
    [neighborhoods] => 
    [net_income_calc] => 106400
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 5
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Not Allowed
        )

[phone] => 
    [pool_features] => Array
        (
            [0] => Association
        )

[price] => 1750000
    [price_per_sqft] => 512.9
    [price_per_unit] => 350000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 13000
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 12
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
            [0] => Lender Owned
        )

[special_listing_conditions] => Array
        (
            [0] => Lender Owned
        )

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

[street_number] => 287-289
    [structure_type] => Array
        (
        )

[style] => Array
        (
            [0] => Colonial
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [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] => 1
    [tax_year] => 2023
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 13000
    [total_gross_income] => 119400
    [total_parking] => 12 (2 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 1
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 287-289 Walnut, Stoughton MA 02072
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
            [0] => Bay
        )

[waterfront] => 
    [waterfront_features] => Array
        (
            [0] => River
        )

[year_built] => 1930
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02072
    [zips] => 
    [zoning] => RU
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/325016/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73232816&w=1024&h=768&n=12
        )

[raw] => 
)

EXIT

10 More Photos

Withdrawn

287-289 Walnut, Stoughton MA 02072

$1,750,000

Annual Expenses for 287-289 Walnut, Stoughton MA 02072

Annual Income & Unit Breakdown for 287-289 Walnut, Stoughton MA 02072

General Information for 287-289 Walnut, Stoughton MA 02072

Disclosures for 287-289 Walnut, Stoughton MA 02072

Financial Information for 287-289 Walnut, Stoughton MA 02072

Location Information for 287-289 Walnut, Stoughton MA 02072

Contact Information for 287-289 Walnut, Stoughton MA 02072

Agent

Office

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Spencer Smith