Overview Property Details Payment Calculator Walkability

Closed

45 1st Ave, Boston MA 02129

$1,350,000

Estimated $3,229.15/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $675,000

Total Rent: 74400/year

Estimated CAP Rate: 4.59%

4 Bedrooms

2 Full Baths

1,664 SqFt

Total Parking: 0

15,362 SqFt

The Starboard - Rare Opportunity to Purchase 2 Fully Leased Luxury Condominiums in the Charlestown Navy Yard. The Starboard was built in 2015 in one of Boston's most desirable neighborhoods. Two (2) condominium units within a 54 Unit building, with rental upside on turnover....

This home has been viewed 43 times

Last Checked: May 7th, 2024 at 1:36am (Source: MLS PIN #73074004)

Gross Income: $74,400

Gross Expenses: $12,481

Net Income Calc: $61,919

CAP Rate: 4.59%

Annual Expenses for 45 1st Ave, Boston MA 02129

Total Gross Expenses (Calculated)$12,481/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,481.54

Annual Income & Unit Breakdown for 45 1st Ave, Boston MA 02129

Total Gross Income (Calculated)$74,400

Unit 1

Rental Income$3,100

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$3,100

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 45 1st Ave, Boston MA 02129

Listing ID73074004

Property TypeMulti Family

Price$1,350,000 ($811.3/SqFt)

StyleMulti Family

CityBoston

CountySuffolk

MLS AreaCharlestown's Navy Yard

Neighborhood(s)

Approximate Living Area Total1,664 SqFt

Approximate Lot Size (Acres)0.35 acres

Total Parking0

Garage Parking

Year Built2015

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningRes

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 45 1st Ave, Boston MA 02129

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$74,400

Total Net Income By Broker$72,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation2

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 45 1st Ave, Boston MA 02129

Real Estate Taxes$12,481.54

Tax Year2022

Assessed Value$1,147,200

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$74,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$72,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.59%

Location Information for 45 1st Ave, Boston MA 02129

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaCharlestown's Navy Yard

Area AmenitiesWalk/jog Trails, Highway Access, Shopping, Park, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s)

Contact Information for 45 1st Ave, Boston MA 02129

Agent

Name: Boston City Group, Inc.

Office

Name: Coldwell Banker Realty - Boston

Phone: 617-266-4430

Team Members

Name: Emily A. McGranaghan

Phone: 617-921-0161

Name: Linda Redeker

Phone: 617-515-2533

Payment Calculator

$9,358.40 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,040.13

Principal & Interest $8,318.27

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Boston

Boston City Group, Inc.

Agent Phone

Office Phone

(617) 266-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.35 acres (15,362 SqFt)
    [add_date] => 2024-05-07 01:36:00
    [address] => 1st Ave
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM330990
            [name] => Boston City Group, Inc.
            [national_association] => 
            [office] => AN6192
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 1,664 SqFt
    [approx_lot_size_acres] => 0.35 acres
    [approx_lot_size_sqft] => 15,362 SqFt
    [assessed_value] => $1,147,200
    [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] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 45 1st Ave Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => CN239518
    [buyer_office_id] => AN6614
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 4.59%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Shopping
            [3] => Park
            [4] => Bike Path
            [5] => Public Transportation
            [6] => T-station
            [7] => Pool
            [8] => Tennis Court(s)
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => The Starboard - Rare Opportunity to Purchase 2 Fully Leased Luxury Condominiums in the Charlestown Navy Yard. The Starboard was built in 2015 in one of Boston's most desirable neighborhoods. Two (2) condominium units within a 54 Unit building, with rental upside on turnover. Stable asset, surrounded by Meds & Eds, ideal investment. Units boasting 9.0'-9.5" ceilings, open floor plan, kitchens with white quartz, Bosch appliances, gas cooktop, electric oven, in-unit Bosch washer/dryer, large plank walnut floors, 7’ windows, 8’ walnut unit entry doors, central a/c, gas heat, elevator building, concierge, secure bike room, professionally managed and pet friendly. Parking options are either on street with resident permit or garage rental for $240/mo.
    [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] => Concrete Perimeter
        )

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

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

[gross_income] => Array
        (
            [0] => $74,400
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

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

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 330821
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 01:36:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 1,664 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => +/-
        )

[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] => Charlestown's Navy Yard
    [mls_id] => 73074004
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 61919
    [net_operating_income] => Array
        (
            [0] => $72,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6192
            [name] => Coldwell Banker Realty - Boston
            [phone] => 617-266-4430
        )

[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] => 617-515-2728
    [pool_features] => Array
        (
        )

[price] => $1,350,000
    [price_per_sqft] => 811.3
    [price_per_unit] => 675000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $12,481.54
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [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] => 45
    [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] => Array
        (
            [0] => Array
                (
                    [id] => NB112228
                    [name] => Emily A. McGranaghan
                    [phone] => 617-921-0161
                    [address] => 42 8th Street #3309
                    [city] => Charlestown
                    [state] => MA
                    [zip] => 02129
                    [office] => AN6196
                    [national_association] => 449586283
                )

[1] => Array
                (
                    [id] => CN223920
                    [name] => Linda Redeker
                    [phone] => 617-515-2533
                    [address] => 241 Washington Avenue #4
                    [city] => Winthrop
                    [state] => MA
                    [zip] => 
                    [office] => AN6192
                    [national_association] => 449591421
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12481
    [total_gross_income] => 74400
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 3100
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 3
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3100
        )

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

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 45 1st Ave, Boston MA 02129
        )

[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] => 2015
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02129
    [zoning] => Res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6913847
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/330821/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:02
                    [modified] => 2024-05-07 01:36:02
                )

[1] => Array
                (
                    [id] => 6914385
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[2] => Array
                (
                    [id] => 6914386
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[3] => Array
                (
                    [id] => 6914387
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[4] => Array
                (
                    [id] => 6914388
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[5] => Array
                (
                    [id] => 6914389
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[6] => Array
                (
                    [id] => 6914390
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[7] => Array
                (
                    [id] => 6914391
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

[8] => Array
                (
                    [id] => 6914392
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074004&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 01:36:08
                    [modified] => 2024-05-07 01:36:08
                )

)

)

EXIT