Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

36 Gordon St, Waltham MA 02453

$1,480,000

Estimated $3,199/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $740,000

Total Rent: 84000/year

Estimated CAP Rate:

7 Bedrooms

Baths

3428

Total Parking: 7

5,550 (0.13)

Great owner occupied/Investor opportunity! Located within walking distance to trendy Moody Street’s hot spots and Main Street, completely renovated in year 2019. Each bedroom has a full bathroom, Hardwood floor throughout, central A/C, stainless steel energy star appliances, granite countertops, lots of natural light. Unit 1 is a 3 bedroom with 3 full bathroom and dry basement, with open-plan kitchen and living room, three entry(side, front and rear). Unit 2 is 3 beds, a large eat in kitchen on second floor and a huge walk up attic(with a full bathroom) on third floor, a big storage room on first floor, with front and rear entry. laundry inside and plenty of storage space! Walking to Restaurants, Shops, Public Transportation, Parks, Commuter Rail, the Charles River, major highway((95/128 and Mass Pike). Some photos were taken by the owner after the 2019 renovations, others are with current tenant. Agents and buyers do your own due diligence. Offer due on 12:00pm@1/23

This home has been viewed 53 times

Last Checked: May 6th, 2024 at 11:55pm (Source: MLS PIN #73069829)

Gross Income: $84,000

Gross Expenses: $9,588

Net Income Calc: $74,412

Annual Expenses for 36 Gordon St, Waltham MA 02453

Total Gross Expenses (Calculated)$9,588/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9588

Annual Income & Unit Breakdown for 36 Gordon St, Waltham MA 02453

Total Gross Income (Calculated)$84,000

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms4 Full

Floor2

Levels in Unit2

Rent IncludesHeat

General Information for 36 Gordon St, Waltham MA 02453

Listing ID73069829

Property TypeMulti Family / 2 Family

Price1480000 ($431.74/SqFt)

Style2 Family - 2 Units Up/down

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3428

Approximate Lot Size (Acres)0.13

Total Parking7

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

Zoning1

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 36 Gordon St, Waltham MA 02453

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher/Dryer

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

For Sale By OwnerEntry Only

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation2.5

Compensation Based OnGross/full Sale Price

Financial Information for 36 Gordon St, Waltham MA 02453

Real Estate Taxes9588

Tax Year2022

Assessed Value$860,700

Financial Data Source

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 36 Gordon St, Waltham MA 02453

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 36 Gordon St, Waltham MA 02453

Agent

Name: Albert Liu

Office

Name: CBC Realty LLC

Phone: 857-707-2198

Payment Calculator

, Interest

Property Taxes 799

Principal & Interest 9119.29

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

CBC Realty LLC

Albert Liu

Agent Phone

Office Phone

(857) 707-2198

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,550 SqFt)
    [add_date] => 2024-05-06 23:55:50
    [address] => Gordon St
    [agent] => Array
        (
            [address] => 110 Hawthorn Avenue
            [city] => Needham
            [id] => CN206348
            [name] => Albert Liu
            [national_association] => 
            [office] => AN6496
            [state] => MA
            [zip] => 02492
        )

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

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

[approx_living_area_total] => 3428
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5550
    [assessed_value] => $860,700
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 7
    [building_amenities] => Array
        (
        )

[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] => 2.5
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 Family
        )

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

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

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great owner occupied/Investor opportunity! Located within walking distance to trendy Moody Street’s hot spots and Main Street, completely renovated in year 2019. Each bedroom has a full bathroom, Hardwood floor throughout, central A/C, stainless steel energy star appliances, granite countertops,  lots of natural light. Unit 1 is a 3 bedroom with 3 full bathroom and dry basement, with open-plan kitchen and living room, three entry(side, front and rear). Unit 2 is 3 beds, a large eat in kitchen on second floor and a huge walk up attic(with a full bathroom) on third floor,  a big storage room on first floor, with front and rear entry. laundry inside and plenty of storage space! Walking to Restaurants, Shops, Public Transportation, Parks, Commuter Rail, the Charles River, major highway((95/128 and Mass Pike). Some photos were taken by the owner after the 2019 renovations, others are with current tenant. Agents and buyers do your own due diligence. Offer due on 12:00pm@1/23
    [disclosures] => 
    [documents_available] => Array
        (
        )

[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/Dryer
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2.5
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

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

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

[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] => 2024-05-06 23:55:50
    [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] => 73069829
    [neighborhoods] => 
    [net_income_calc] => 74412
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6496
            [name] => CBC Realty LLC
            [phone] => 857-707-2198
        )

[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] => Allowed
        )

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

[price] => 1480000
    [price_per_sqft] => 431.74
    [price_per_unit] => 740000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => 9588
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 13
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 36
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[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] => 
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 9588
    [total_gross_income] => 84000
    [total_parking] => 7
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 3 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 4 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

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

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 36 Gordon St, Waltham MA 02453
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

28 More Photos