Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

35 Manor St, Boston MA 02122

$675,000

Estimated $1,731.09/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $337,500

Total Rent: 239976/year

Estimated CAP Rate: 34.42%

4 Bedrooms

2 Full Baths

2,716 SqFt

Total Parking: 2

5,556 SqFt

Amazing opportunity to own this great home located in the desirable Neponset area of Dorchester. Approximately a mile to Ashmont Train Station!!! The main level boasts a large eat-in kitchen with plenty of counter and cabinet space.The living room is filled with natural light through the large bay windows and there are hardwood floors and gorgeous fireplace.There is also a 3 season room. There are hardwood floors throughout the upstairs hall and all 3 bedrooms. A couple of the rooms do still have carpeting. The lower level has a large family room with additional fireplace. There is a full kitchen and an additional bonus room that could be used as a 4th bedroom, large office, or even a gym! There is a walkout to the large flat fenced in yard complete with a shed for storage. It's 200 amp electrical and there are 2 heating zones and central a/c!! The property has been assessed as a 2 family. There is a driveway for 2 vehicles with an additional side yard area. Call today!

This home has been viewed 39 times

Last Checked: May 7th, 2024 at 3:01am (Source: MLS PIN #73045442)

Gross Income: $239,976

Gross Expenses: $7,639

Net Income Calc: $232,337

CAP Rate: 34.42%

Annual Expenses for 35 Manor St, Boston MA 02122

Total Gross Expenses (Calculated)$7,639/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,639

Annual Income & Unit Breakdown for 35 Manor St, Boston MA 02122

Total Gross Income (Calculated)$239,976

Unit 1

Rental Income$9,999

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingNo

Rent Includes

Unit 2

Rental Income$9,999

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

General Information for 35 Manor St, Boston MA 02122

Listing ID73045442

Property TypeMulti Family

Price$675,000 ($248.53/SqFt)

StyleMulti Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total2,716 SqFt

Approximate Lot Size (Acres)0.13 acres

Total Parking2

Garage Parking

Year Built1958

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 35 Manor St, Boston MA 02122

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area DisclosureAll measurements approximate. Living area includes

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$119,988

Total Net Income By Broker$119,988

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation1%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 35 Manor St, Boston MA 02122

Real Estate Taxes$7,639

Tax Year2022

Assessed Value$702,100

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$119,988

BostonRealEstate.com Gross Income

Total Net Income By Broker$119,988

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)34.42%

Location Information for 35 Manor St, Boston MA 02122

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

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

Contact Information for 35 Manor St, Boston MA 02122

Agent

Name: Depend on Dakota Team

Office

Name: Keller Williams Realty

Phone: 781-843-3200

Team Members

Name: Dakota Riley

Phone: 781-883-7980

Payment Calculator

, Interest

Property Taxes 636.58

Principal & Interest 4159.14

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Keller Williams Realty

Depend on Dakota Team

Agent Phone

Office Phone

(781) 843-3200

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,556 SqFt)
    [add_date] => 2024-05-07 03:01:27
    [address] => Manor St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM332497
            [name] => Depend on Dakota Team
            [national_association] => 
            [office] => BB6013
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,716 SqFt
    [approx_lot_size_acres] => 0.13 acres
    [approx_lot_size_sqft] => 5,556 SqFt
    [assessed_value] => $702,100
    [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] => 35 Manor St Boston
    [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] => 34.42%
    [city] => Boston
    [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
        (
        )

[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] => Amazing opportunity to own this great home located in the desirable Neponset area of Dorchester. Approximately a mile to Ashmont Train Station!!! The main level boasts a large eat-in kitchen with plenty of counter and cabinet space.The living room is filled with natural light through the large bay windows and there are hardwood floors and gorgeous fireplace.There is also a 3 season room. There are hardwood floors throughout the upstairs hall and all 3 bedrooms. A couple of the rooms do still have carpeting. The lower level has a large family room with additional fireplace. There is a full kitchen and an additional bonus room that could be used as a 4th bedroom, large office, or even a gym! There is a walkout to the large flat fenced in yard complete with a shed for storage. It's 200 amp electrical and there are 2 heating zones and central a/c!! The property has been assessed as a 2 family. There is a driveway for 2 vehicles with an additional side yard area. Call today!
    [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] => 2
        )

[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] => $119,988
        )

[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] => 333804
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 03:01:27
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,716 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => All measurements approximate. Living area includes
        )

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

[lot_features] => Array
        (
            [0] => Level
        )

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

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

[mls_area] => Dorchester
    [mls_id] => 73045442
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 232337
    [net_operating_income] => Array
        (
            [0] => $119,988
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => BB6013
            [name] => Keller Williams Realty
            [phone] => 781-843-3200
        )

[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] => 781-883-7980
    [pool_features] => Array
        (
        )

[price] => $675,000
    [price_per_sqft] => 248.53
    [price_per_unit] => 337500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $7,639
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 10
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 35
    [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] => A9501896
                    [name] => Dakota Riley
                    [phone] => 781-883-7980
                    [address] => 73 Broad Reach #m63c
                    [city] => Weymouth
                    [state] => MA
                    [zip] => 02191
                    [office] => BB6013
                    [national_association] => 455020963
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7639
    [total_gross_income] => 239976
    [total_parking] => 2
    [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] => 2
    [unit_1_rent] => Array
        (
            [0] => 9999
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 9999
        )

[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] => 35 Manor St, Boston MA 02122
        )

[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] => 1958
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02122
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7068429
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/333804/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:30
                    [modified] => 2024-05-07 03:01:30
                )

[1] => Array
                (
                    [id] => 7069056
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[2] => Array
                (
                    [id] => 7069057
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[3] => Array
                (
                    [id] => 7069058
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[4] => Array
                (
                    [id] => 7069059
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[5] => Array
                (
                    [id] => 7069060
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[6] => Array
                (
                    [id] => 7069061
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[7] => Array
                (
                    [id] => 7069062
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[8] => Array
                (
                    [id] => 7069063
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[9] => Array
                (
                    [id] => 7069064
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[10] => Array
                (
                    [id] => 7069065
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[11] => Array
                (
                    [id] => 7069066
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[12] => Array
                (
                    [id] => 7069067
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[13] => Array
                (
                    [id] => 7069068
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[14] => Array
                (
                    [id] => 7069069
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[15] => Array
                (
                    [id] => 7069070
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[16] => Array
                (
                    [id] => 7069071
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[17] => Array
                (
                    [id] => 7069072
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[18] => Array
                (
                    [id] => 7069073
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[19] => Array
                (
                    [id] => 7069074
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

[20] => Array
                (
                    [id] => 7069075
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73045442&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-07 03:01:41
                    [modified] => 2024-05-07 03:01:41
                )

)

)

EXIT