Overview Property Details Payment Calculator Walkability

Closed

128 Cornell St, Boston MA 02131

$659,000

Estimated $1,525.90/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $329,500

Total Rent: 33600/year

Estimated CAP Rate: 4.27%

5 Bedrooms

2 Full Baths

1,719 SqFt

Total Parking: 1

6,532 SqFt

Great opportunity to get into the Boston Market at an affordable price. This 2 family offers 2 units (3 bed first floor, 2 bed second floor) with tons of outdoor space for outdoor activities. Utilities are in good shape and all utilities metered separately. Duplex INVESTOR s...

This home has been viewed 37 times

Last Checked: May 7th, 2024 at 12:31am (Source: MLS PIN #73068958)

Gross Income: $33,600

Gross Expenses: $5,488

Net Income Calc: $28,112

CAP Rate: 4.27%

Annual Expenses for 128 Cornell St, Boston MA 02131

Total Gross Expenses (Calculated)$5,488/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$5,488

Annual Income & Unit Breakdown for 128 Cornell St, Boston MA 02131

Total Gross Income (Calculated)$33,600

Unit 1

Rental Income$1,400

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,400

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

General Information for 128 Cornell St, Boston MA 02131

Listing ID73068958

Property TypeMulti Family / 2 Family

Price$659,000 ($383.36/SqFt)

Style2 Family - 2 Units Up/down

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total1,719 SqFt

Approximate Lot Size (Acres)0.15 acres

Total Parking1

Garage Parking

Year Built1911

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionBrick/Mortar

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 128 Cornell St, Boston MA 02131

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$33,600

Total Net Income By Broker$33,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation1.5%%

Facilitator Compensation1%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 128 Cornell St, Boston MA 02131

Real Estate Taxes$5,488

Tax Year2022

Assessed Value$504,400

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$33,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$33,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.27%

Location Information for 128 Cornell St, Boston MA 02131

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 128 Cornell St, Boston MA 02131

Agent

Name: Antonio Ferreira

MLS ID: CN224251

Office ID: AN5840

Address: 111 Florida St. #1

City: Boston

State: MA

Zip: 02124

Office

Name: The Tate Team

MLS Office ID: AN6791

Phone: 617-294-9881

Payment Calculator

$4,517.88 per month

30 Years Fixed, 6.75% Interest

Property Taxes $457.33

Principal & Interest $4,060.55

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

The Tate Team

Antonio Ferreira

Agent Phone

Office Phone

(617) 294-9881

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.15 acres (6,532 SqFt)
    [add_date] => 2024-05-07 00:31:24
    [address] => Cornell St
    [agent] => Array
        (
            [address] => 111 Florida St. #1
            [city] => Boston
            [id] => CN224251
            [name] => Antonio Ferreira
            [national_association] => 
            [office] => AN5840
            [state] => MA
            [zip] => 02124
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 1,719 SqFt
    [approx_lot_size_acres] => 0.15 acres
    [approx_lot_size_sqft] => 6,532 SqFt
    [assessed_value] => $504,400
    [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] => 2 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 128 Cornell St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 1.5%%
    [buyer_agent_id] => BB954451
    [buyer_office_id] => AN1958
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 4.27%
    [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] => Great opportunity to get into the Boston Market at an affordable price. This 2 family offers 2 units (3 bed first floor, 2 bed second floor) with tons of outdoor space for outdoor activities. Utilities are in good shape and all utilities metered separately. Duplex INVESTOR special!!! Cash Or Hard Money ONLY!! 5 BED 2 BATH 1,720 SQ FT DUPLEX LOCATED IN ROSLINDALE, MA! CHECK OUT ALL THE PICTURES!! Average Rent in that area is $4,200!!! ARV IS PEGGED AT ABOUT 900K!! Tenants are currently in both units, tenants at will (TAW). KEY POINTS: COME SEE THIS GREAT INVESTMENT PROPERTY IN A PRIME LOCATION, LOCATED IN ROSLINDALE, MA ALONG AN ACTIVE STREET (TONS OF EXPOSURE). IN GREAT SHAPE. THERE IS AN ATTACHED GARAGE AND PLENTY OF OFF STREET PARKING ON THE SIDE. TONS OF SPACE IN THE BASEMENT. Realtors will get paid even if we assign the contract.
    [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] => 1%%
    [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] => Brick/Mortar
        )

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

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

[gross_income] => Array
        (
            [0] => $33,600
        )

[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] => 328555
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:31:24
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 1,719 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73068958
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 28112
    [net_operating_income] => Array
        (
            [0] => $33,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6791
            [name] => The Tate Team
            [phone] => 617-294-9881
        )

[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] => 508-579-9395
    [pool_features] => Array
        (
        )

[price] => $659,000
    [price_per_sqft] => 383.36
    [price_per_unit] => 329500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => $5,488
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 128
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 5488
    [total_gross_income] => 33600
    [total_parking] => 1
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1400
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1400
        )

[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] => Array
        (
            [0] => 128 Cornell St, Boston MA 02131
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1911
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02131
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6798341
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/328555/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:28
                    [modified] => 2024-05-07 00:31:28
                )

[1] => Array
                (
                    [id] => 6798919
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[2] => Array
                (
                    [id] => 6798920
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[3] => Array
                (
                    [id] => 6798921
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[4] => Array
                (
                    [id] => 6798922
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[5] => Array
                (
                    [id] => 6798923
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[6] => Array
                (
                    [id] => 6798924
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[7] => Array
                (
                    [id] => 6798925
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[8] => Array
                (
                    [id] => 6798926
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[9] => Array
                (
                    [id] => 6798927
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[10] => Array
                (
                    [id] => 6798928
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[11] => Array
                (
                    [id] => 6798929
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[12] => Array
                (
                    [id] => 6798930
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[13] => Array
                (
                    [id] => 6798931
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[14] => Array
                (
                    [id] => 6798932
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[15] => Array
                (
                    [id] => 6798933
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[16] => Array
                (
                    [id] => 6798934
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

[17] => Array
                (
                    [id] => 6798935
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73068958&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 00:31:35
                    [modified] => 2024-05-07 00:31:35
                )

)

)

EXIT