Overview Property Details Payment Calculator Walkability

Canceled

81 Gilman Street, Somerville MA 02145

$935,000

Estimated $2,448.10/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $467,500

Total Rent: 73800/year

Estimated CAP Rate: 6.70%

8 Bedrooms

3 Full Baths

2,582 SqFt

Total Parking: 3

2,565 SqFt

Location! Commuter's/Rental's Dream - Walk to new Green Line Extension Gilman Square right next to City Hall now open! Very Large 2 family house with 3 floors of living First unit has 3 bedrooms, Second unit has 5 bedrooms on 2 levels of living. All new hardwood/bamboo floor...

This home has been viewed 27 times

Last Checked: May 7th, 2024 at 2:20am (Source: MLS PIN #73078822)

Gross Income: $73,800

Gross Expenses: $11,184

Net Income Calc: $62,616

CAP Rate: 6.70%

Annual Expenses for 81 Gilman Street, Somerville MA 02145

Total Gross Expenses (Calculated)$11,184/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$11,184

Annual Income & Unit Breakdown for 81 Gilman Street, Somerville MA 02145

Total Gross Income (Calculated)$73,800

Unit 1

Rental Income$2,350

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$3,800

LeaseN

Bedrooms5

Bathrooms2 Full

Floor2

Levels in Unit2

HeatingNo

Rent Includes

General Information for 81 Gilman Street, Somerville MA 02145

Listing ID73078822

Property TypeMulti Family

Price$935,000 ($362.12/SqFt)

StyleMulti Family

CitySomerville

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total2,582 SqFt

Approximate Lot Size (Acres)0.06 acres

Total Parking3

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area99999

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 81 Gilman Street, Somerville MA 02145

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureTotal Area 4101 sq ft

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$73,800

Total Net Income By Broker$73,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 81 Gilman Street, Somerville MA 02145

Real Estate Taxes$11,184

Tax Year2023

Assessed Value$1,081,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$73,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$73,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.70%

Location Information for 81 Gilman Street, Somerville MA 02145

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, Shopping, Park, Public Transportation, T-station

Contact Information for 81 Gilman Street, Somerville MA 02145

Agent

Name: Sue Radhey

MLS ID: BB300388

Office ID: AN6411

Address: 12 Sullivan Street

City: Burlington

State: MA

Zip: 01803

Office

Name: The Great Boston Realty

MLS Office ID: AN6411

Phone: 781-888-1991

Payment Calculator

$6,693.17 per month

30 Years Fixed, 6.75% Interest

Property Taxes $932.00

Principal & Interest $5,761.17

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

The Great Boston Realty

Sue Radhey

Agent Phone

Office Phone

(781) 888-1991

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,565 SqFt)
    [add_date] => 2024-05-07 02:20:57
    [address] => Gilman Street
    [agent] => Array
        (
            [address] => 12 Sullivan Street
            [city] => Burlington
            [id] => BB300388
            [name] => Sue Radhey
            [national_association] => 
            [office] => AN6411
            [state] => MA
            [zip] => 01803
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,582 SqFt
    [approx_lot_size_acres] => 0.06 acres
    [approx_lot_size_sqft] => 2,565 SqFt
    [assessed_value] => $1,081,600
    [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] => 3 Full
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 81 Gilman Street Somerville
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 6.70%
    [city] => Somerville
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => Shopping
            [2] => Park
            [3] => Public Transportation
            [4] => T-station
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Location! Commuter's/Rental's Dream - Walk to new Green Line Extension Gilman Square right next to City Hall now open! Very Large 2 family house with 3 floors of living First unit has 3 bedrooms, Second unit has 5 bedrooms on 2 levels of living. All new hardwood/bamboo floors, new cabinets and quartz countertop for unit 2. NEW ROOF installed in 2020,  Lead paint compliance letter in-hand for unit 1 Only (Great for kids!). Separate electric panels, 2 Gas meters, 2 Gas furnaces, 2 gas hot water heaters, all units are Tenant occupied with "Tenancy at Will" leases. Great Paying Tenants! Large walk-out basement, shed in back for storage & Large Tandem Parking! Cert of Occupancy Attached! Property sold "AS IS"/"WHERE IS" Buyer/Buyer Agent to do due diligence to verify all info. Seller makes no warranties whatsoever. Assessed at $1,081,600. Don't miss out on this rare opportunity to own a 2 Fam! Showing to pre-approved buyers only.
    [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] => 
    [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] => 99999
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $73,800
        )

[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] => 332388
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 02:20:57
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,582 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Total Area 4101 sq ft
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => 
    [mls_id] => 73078822
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 62616
    [net_operating_income] => Array
        (
            [0] => $73,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6411
            [name] => The Great Boston Realty
            [phone] => 781-888-1991
        )

[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] => 781-888-1991
    [pool_features] => Array
        (
        )

[price] => $935,000
    [price_per_sqft] => 362.12
    [price_per_unit] => 467500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $11,184
    [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] => Canceled
        )

[street_number] => 81
    [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] => 2023
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 11184
    [total_gross_income] => 73800
    [total_parking] => 3
    [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] => 2350
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 5
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 3800
        )

[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] => 81 Gilman Street, Somerville MA 02145
        )

[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] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02145
    [zoning] => R
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6995093
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/332388/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 02:20:58
                    [modified] => 2024-05-07 02:20:58
                )

[1] => Array
                (
                    [id] => 6995732
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[2] => Array
                (
                    [id] => 6995733
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[3] => Array
                (
                    [id] => 6995734
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[4] => Array
                (
                    [id] => 6995735
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[5] => Array
                (
                    [id] => 6995736
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[6] => Array
                (
                    [id] => 6995737
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[7] => Array
                (
                    [id] => 6995738
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

[8] => Array
                (
                    [id] => 6995739
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73078822&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 02:21:03
                    [modified] => 2024-05-07 02:21:03
                )

)

)

EXIT