Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

204 Endicott St, Boston MA 02113

$2,165,000

Estimated $4,380.58/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $541,250

Total Rent: 132000/year

Estimated CAP Rate: 5.61%

7 Bedrooms

4 Full Baths

2,960 SqFt

Total Parking: 0

900 SqFt

Renovated 4 unit brick building in the heart of Boston's highly sought-after North End. Currently the building is the lowest price per unit in the North End for a renovated purchase. $550,000/ unit this property is turn key ready for an investor to inherit a strong rent roll. This property brings in $11,000 a month in rent with room for increases on the next lease cycle. Unit one is an oversized 1 bedroom and units 2-4 all are newly renovated 2 bedroom/1 bath. Features include quartz countertops, new cabinets, stainless steel appliances, modern fixtures in bathrooms. Every unit comes with brand new laundry, hardwood floors throughout.

This home has been viewed 41 times

Last Checked: May 6th, 2024 at 11:21pm (Source: MLS PIN #73046929)

Gross Income: $132,000

Gross Expenses: $10,440

Net Income Calc: $121,560

CAP Rate: 5.61%

Annual Expenses for 204 Endicott St, Boston MA 02113

Total Gross Expenses (Calculated)$10,440/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$10,440.45

Annual Income & Unit Breakdown for 204 Endicott St, Boston MA 02113

Total Gross Income (Calculated)$132,000

Unit 1

Rental Income$2,600

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,800

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,800

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$2,800

LeaseN

Bedrooms2

Bathrooms1 Full

Floor4

Levels in Unit1

HeatingNo

Rent Includes

General Information for 204 Endicott St, Boston MA 02113

Listing ID73046929

Property TypeMulti Family / 4 Family

Price$2,165,000 ($731.42/SqFt)

Style4 Family

CityBoston

CountySuffolk

MLS AreaNorth End

Neighborhood(s)

Approximate Living Area Total2,960 SqFt

Approximate Lot Size (Acres)0.02 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

Zoningres

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 204 Endicott St, Boston MA 02113

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$132,000

Total Net Income By Broker$132,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation2

Sub-Agent Compensation2

Compensation Based OnNet Sale Price

Financial Information for 204 Endicott St, Boston MA 02113

Real Estate Taxes$10,440.45

Tax Year2022

Assessed Value$959,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$132,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$132,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.61%

Location Information for 204 Endicott St, Boston MA 02113

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaNorth End

Area Amenities

Contact Information for 204 Endicott St, Boston MA 02113

Agent

Name: John Federico

Office

Name: Greater Metropolitan R. E.

Phone: 617-523-2505

Team Members

Payment Calculator

, Interest

Property Taxes 870.04

Principal & Interest 13340.04

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Greater Metropolitan R. E.

John Federico

Agent Phone

Office Phone

(617) 523-2505

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.02 acres (900 SqFt)
    [add_date] => 2024-05-06 23:21:00
    [address] => Endicott St
    [agent] => Array
        (
            [address] => 24 Grove Street
            [city] => Reading
            [id] => CN201163
            [name] => John Federico
            [national_association] => 
            [office] => AN7879
            [state] => MA
            [zip] => 01867
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,960 SqFt
    [approx_lot_size_acres] => 0.02 acres
    [approx_lot_size_sqft] => 900 SqFt
    [assessed_value] => $959,600
    [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] => 4 Full
    [bedrooms] => 7
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 204 Endicott St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.61%
    [city] => Boston
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[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] => Renovated 4 unit brick building in the heart of Boston's highly sought-after North End.  Currently the building is the lowest price per unit in the North End for a renovated purchase. $550,000/ unit this property is turn key ready for an investor to inherit a strong rent roll.  This property brings in $11,000 a month in rent with room for increases on the next lease cycle.  Unit one is an oversized 1 bedroom and units 2-4 all are newly renovated 2 bedroom/1 bath.  Features include quartz countertops, new cabinets, stainless steel appliances, modern fixtures in bathrooms.  Every unit comes with brand new laundry, hardwood floors throughout.
    [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] => 2
    [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] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $132,000
        )

[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] => 326348
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-06 23:21:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,960 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] => North End
    [mls_id] => 73046929
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 121560
    [net_operating_income] => Array
        (
            [0] => $132,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => NB1092
            [name] => Greater Metropolitan R. E.
            [phone] => 617-523-2505
        )

[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] => 978-886-4519
    [pool_features] => Array
        (
        )

[price] => $2,165,000
    [price_per_sqft] => 731.42
    [price_per_unit] => 541250
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => $10,440.45
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 14
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 204
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 2
    [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] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN201163
                    [name] => John Federico
                    [phone] => 978-886-4519
                    [address] => 24 Grove Street
                    [city] => Reading
                    [state] => MA
                    [zip] => 01867
                    [office] => AN7879
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 10440
    [total_gross_income] => 132000
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2600
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2800
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2800
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 4
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 2800
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 204 Endicott St, Boston MA 02113
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02113
    [zoning] => res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6693139
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/326348/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:01
                    [modified] => 2024-05-06 23:21:01
                )

[1] => Array
                (
                    [id] => 6693641
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[2] => Array
                (
                    [id] => 6693642
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[3] => Array
                (
                    [id] => 6693643
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[4] => Array
                (
                    [id] => 6693644
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[5] => Array
                (
                    [id] => 6693645
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[6] => Array
                (
                    [id] => 6693646
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[7] => Array
                (
                    [id] => 6693647
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[8] => Array
                (
                    [id] => 6693648
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[9] => Array
                (
                    [id] => 6693649
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[10] => Array
                (
                    [id] => 6693650
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[11] => Array
                (
                    [id] => 6693651
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[12] => Array
                (
                    [id] => 6693652
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[13] => Array
                (
                    [id] => 6693653
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[14] => Array
                (
                    [id] => 6693654
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[15] => Array
                (
                    [id] => 6693655
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

[16] => Array
                (
                    [id] => 6693656
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73046929&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-06 23:21:05
                    [modified] => 2024-05-06 23:21:05
                )

)

)

EXIT

Expired

204 Endicott St, Boston MA 02113

$2,165,000

Annual Expenses for 204 Endicott St, Boston MA 02113

Annual Income & Unit Breakdown for 204 Endicott St, Boston MA 02113

General Information for 204 Endicott St, Boston MA 02113

Disclosures for 204 Endicott St, Boston MA 02113

Financial Information for 204 Endicott St, Boston MA 02113

Location Information for 204 Endicott St, Boston MA 02113

Contact Information for 204 Endicott St, Boston MA 02113

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Greater Metropolitan R. E.

John Federico