Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

125 Wordsworth, Boston MA 02128

$1,100,000

Estimated $2,437/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $366,666.67

Total Rent: 88800/year

Estimated CAP Rate:

8 Bedrooms

Baths

2589

Total Parking: 0

2,400 (0.06)

Beautiful East Boston 3 family in the desirable Orient Heights neighborhood. This large multifamily has lots of charm a private covered decks and spacious kitchens. Unit 1 is a 2 bed 1 bath, Unit 2 is a 3 bed 1 bath, and Unit 3 is a 3 bed 1 bath with an additional room that can be used for an office or extra bedroom!!! Plus Huge backyard with potential for expansion! Laundry and storage space in the basement. Potential rent roll to be much higher!!! This is a perfect investment for an owner occupant or an investor looking to have a turn key rental property. Current leases until April - May.

This home has been viewed 64 times

Last Checked: May 7th, 2024 at 2:51am (Source: MLS PIN #73069250)

Gross Income: $88,800

Gross Expenses: $7,841

Net Income Calc: $80,959

Annual Expenses for 125 Wordsworth, Boston MA 02128

Total Gross Expenses (Calculated)$7,841/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7841

Annual Income & Unit Breakdown for 125 Wordsworth, Boston MA 02128

Total Gross Income (Calculated)$88,800

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 125 Wordsworth, Boston MA 02128

Listing ID73069250

Property TypeMulti Family / 3 Family

Price1100000 ($424.87/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaEast Boston's Orient Heights

Neighborhood(s)

Approximate Living Area Total2589

Approximate Lot Size (Acres)0.06

Total Parking0

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

Zoning0105

Water Views

Water Views Features

Waterfront FeaturesRiver

Terms

Disclosures for 125 Wordsworth, Boston MA 02128

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsRefrigerator And Some Personal Belongings

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensationn/a

Compensation Based OnGross/full Sale Price

Financial Information for 125 Wordsworth, Boston MA 02128

Real Estate Taxes7841

Tax Year2022

Assessed Value$730,000

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 125 Wordsworth, Boston MA 02128

Neighborhood(s)

MLS AreaEast Boston's Orient Heights

Area Amenities

Contact Information for 125 Wordsworth, Boston MA 02128

Agent

Name: Marshall Kozak Team

Office

Name: Multifamily Realty Associates, LLC

Phone: 617-440-9727

Payment Calculator

, Interest

Property Taxes 653.42

Principal & Interest 6777.85

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Multifamily Realty Associates, LLC

Marshall Kozak Team

Agent Phone

Office Phone

(617) 440-9727

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,400 SqFt)
    [add_date] => 2024-05-07 02:51:09
    [address] => Wordsworth
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM347121
            [name] => Marshall Kozak Team
            [national_association] => 
            [office] => AN8156
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2589
    [approx_lot_size_acres] => 0.06
    [approx_lot_size_sqft] => 2400
    [assessed_value] => $730,000
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 8
    [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%
    [buyer_agent_id] => CT001515
    [buyer_office_id] => AN6089
    [c_style] => Array
        (
            [0] => 3 Family
        )

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

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Beautiful East Boston 3 family in the desirable Orient Heights neighborhood. This large multifamily has lots of charm a private covered decks and spacious kitchens. Unit 1 is a 2 bed 1 bath, Unit 2 is a 3 bed 1 bath, and Unit 3 is a 3 bed 1 bath with an additional room that can be used for an office or extra bedroom!!! Plus Huge backyard with potential for expansion! Laundry and storage space in the basement. Potential rent roll to be much higher!!! This is a perfect investment for an owner occupant or an investor looking to have a turn key rental property. Current leases until April - May.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Refrigerator And Some Personal Belongings
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => n/a
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [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
        (
            [0] => River
        )

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 02:51:09
    [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] => East Boston's Orient Heights
    [mls_id] => 73069250
    [neighborhoods] => 
    [net_income_calc] => 80959
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN4666
            [name] => Multifamily Realty Associates, LLC
            [phone] => 617-440-9727
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

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

[price] => 1100000
    [price_per_sqft] => 424.87
    [price_per_unit] => 366666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 7841
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 16
    [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] => Closed
        )

[street_number] => 125
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7841
    [total_gross_income] => 88800
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

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

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

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

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

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [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] => 125 Wordsworth, Boston MA 02128
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

34 More Photos

Closed

125 Wordsworth, Boston MA 02128

$1,100,000

Annual Expenses for 125 Wordsworth, Boston MA 02128

Annual Income & Unit Breakdown for 125 Wordsworth, Boston MA 02128

General Information for 125 Wordsworth, Boston MA 02128

Disclosures for 125 Wordsworth, Boston MA 02128

Financial Information for 125 Wordsworth, Boston MA 02128

Location Information for 125 Wordsworth, Boston MA 02128

Contact Information for 125 Wordsworth, Boston MA 02128

Agent

Office

Payment Calculator

Exclusive Listing Agent

Multifamily Realty Associates, LLC

Marshall Kozak Team