Value Add Investment: Well-maintained five-unit multifamily in a fantastic in-town location near the heart of Amesbury. Four units are TAW, one unit has a recently signed lease. The unit mix is four 2 bedroom, one 3 bedroom. This is a value add investment, with the opportuni...
This home has been viewed 18 times
Last Checked: May 7th, 2024 at 2:16am (Source: MLS PIN #73053078)
Gross Income: $70,800
Gross Expenses: $13,331
Net Income Calc: $57,469
CAP Rate: 4.45%
Beach Front
Beach Access
Annual Expenses for 119 Elm St, Amesbury MA 01913
Total Gross Expenses (Calculated)$13,331/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$13,331
Annual Income & Unit Breakdown for 119 Elm St, Amesbury MA 01913
Total Gross Income (Calculated)$70,800
Unit 1
Rental Income$1,850
LeaseN
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit2
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 4(water)
Unit 2
Rental Income$2,050
LeaseN
Bedrooms3
Bathrooms1 Full
Floor2
Levels in Unit2
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 4(water)
Unit 3
Rental Income$2,000
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 4(water)
Unit 4
Rental Income$0
LeaseN
Bedrooms2
Bathrooms1 Full
Floor
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 4(water)
General Information for 119 Elm St, Amesbury MA 01913
Listing ID73053078
Property TypeMulti Family / 5+ Family
Price$1,290,000 ($220.17/SqFt)
Style5-9 Family
CityAmesbury
CountyEssex
MLS Area
Neighborhood(s)
Approximate Living Area Total5,859 SqFt
Approximate Lot Size (Acres)0.33 acres
Total Parking10
Garage Parking
Year Built1880
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesLevel, Cleared
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningR8
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront FeaturesBeach Front, 1/2 To 1 Mile To Beach, Lake/pond, Beach Access
Energy Features
Terms
Disclosures for 119 Elm St, Amesbury MA 01913
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourceTax Return
Total Gross Expenses By Broker$24,510
Total Gross Income By Broker$106,200
Total Net Income By Broker$81,690
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation2.25
Facilitator Compensation2.0
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 119 Elm St, Amesbury MA 01913
Real Estate Taxes$13,331
Tax Year2022
Assessed Value$753,600
Financial Data SourceTax Return
Total Gross Expenses By Broker$24,510
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$106,200
BostonRealEstate.com Gross Income
Total Net Income By Broker$81,690
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)4.45%
Location Information for 119 Elm St, Amesbury MA 01913
Elementary SchoolAmesbury Elem
Middle SchoolAmesbury Middle
High SchoolAmesbury High
Neighborhood(s)
MLS Area
Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, Marina, Private School
Contact Information for 119 Elm St, Amesbury MA 01913