Overview Property Details Payment Calculator Walkability

Closed

5 Brewster St, Boston MA 02127

$1,175,000

Estimated $2,771.43/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $391,666.67

Total Rent: 37200/year

Estimated CAP Rate: 2.28%

4 Bedrooms

3 Full Baths

2,126 SqFt

Total Parking: 0

846 SqFt

A small-scale Eastside 3-family rowhouse that is well located in the center of South Boston close to the E Broadway shops and the SB beaches. The house does need some cosmetic updating in units 1 & 2. Unit # 1 is a bi-level, two-bedroom, one-bath unit with a walkout to a...

This home has been viewed 23 times

Last Checked: May 7th, 2024 at 3:46am (Source: MLS PIN #73073078)

Gross Income: $37,200

Gross Expenses: $10,394

Net Income Calc: $26,806

CAP Rate: 2.28%

Beach Front

Annual Expenses for 5 Brewster St, Boston MA 02127

Total Gross Expenses (Calculated)$10,394/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$10,394

Annual Income & Unit Breakdown for 5 Brewster St, Boston MA 02127

Total Gross Income (Calculated)$37,200

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingNo

Rent Includes

Unit 2

Rental Income$1,200

LeaseN

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,900

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 5 Brewster St, Boston MA 02127

Listing ID73073078

Property TypeMulti Family / 3 Family

Price$1,175,000 ($552.68/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaSouth Boston

Neighborhood(s)

Approximate Living Area Total2,126 SqFt

Approximate Lot Size (Acres)0.02 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesHarbor, Ocean, Beach Front, 1/10 To 3/10 To Beach, Beach Ownership(public)

Energy Features

Terms

Disclosures for 5 Brewster St, Boston MA 02127

Lead Paint

UFFI

Living Area Includes BasementYes

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$37,200

Total Net Income By Broker$37,200

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation2%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 5 Brewster St, Boston MA 02127

Real Estate Taxes$10,394

Tax Year2022

Assessed Value$955,300

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$37,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$37,200

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)2.28%

Location Information for 5 Brewster St, Boston MA 02127

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaSouth Boston

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Shopping, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Tennis Court(s), Private School

Contact Information for 5 Brewster St, Boston MA 02127

Agent

Name: Jackie Rooney Team

MLS ID: TM332017

Office ID: BB4464

Office

Name: Rooney Real Estate, LLC

MLS Office ID: BB4464

Phone: 617-269-1000

Team Members

Name: Jack Rooney

MLS ID: CN232031

Office ID: BB4464

Phone: 617-645-5435

City: Boston

State: MA

Name: Jackie Rooney

MLS ID: BB302212

Office ID: BB4464

National Association ID: 449501011

Phone: 617-645-5370

City: South Boston

State: MA

Payment Calculator

$8,106.15 per month

30 Years Fixed, 6.75% Interest

Property Taxes $866.17

Principal & Interest $7,239.98

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Rooney Real Estate, LLC

Jackie Rooney Team

Agent Phone

Office Phone

(617) 269-1000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.02 acres (846 SqFt)
    [add_date] => 2024-05-07 03:46:17
    [address] => Brewster St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM332017
            [name] => Jackie Rooney Team
            [national_association] => 
            [office] => BB4464
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,126 SqFt
    [approx_lot_size_acres] => 0.02 acres
    [approx_lot_size_sqft] => 846 SqFt
    [assessed_value] => $955,300
    [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] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 5 Brewster St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%%
    [buyer_agent_id] => TM332017
    [buyer_office_id] => bb4464
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 2.28%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Bike Path
            [8] => Public Transportation
            [9] => T-station
            [10] => Tennis Court(s)
            [11] => Private School
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => A small-scale Eastside 3-family rowhouse that is well located in the center of South Boston close to the E Broadway shops and the SB beaches. The house does need some cosmetic updating in units 1 & 2. Unit # 1 is a bi-level, two-bedroom, one-bath unit with a walkout to an enclosed patio and rear yard. The house can be delivered vacant as the rents are below market.
    [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] => Stone
        )

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

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

[gross_income] => Array
        (
            [0] => $37,200
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => 1/10 To 3/10 To Beach
            [4] => Beach Ownership(public)
        )

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

[id] => 335362
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 03:46:17
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,126 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => South Boston
    [mls_id] => 73073078
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 26806
    [net_operating_income] => Array
        (
            [0] => $37,200
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB4464
            [name] => Rooney Real Estate, LLC
            [phone] => 617-269-1000
        )

[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] => 617-645-5370
    [pool_features] => Array
        (
        )

[price] => $1,175,000
    [price_per_sqft] => 552.68
    [price_per_unit] => 391666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $10,394
    [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] => Closed
        )

[street_number] => 5
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [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] => CN232031
                    [name] => Jack Rooney
                    [phone] => 617-645-5435
                    [address] => 35 G Street
                    [city] => Boston
                    [state] => MA
                    [zip] => 02127
                    [office] => BB4464
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => BB302212
                    [name] => Jackie Rooney
                    [phone] => 617-645-5370
                    [address] => 1636 Columbia Road #1
                    [city] => South Boston
                    [state] => MA
                    [zip] => 02127
                    [office] => BB4464
                    [national_association] => 449501011
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 10394
    [total_gross_income] => 37200
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 0
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1200
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1900
        )

[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] => 5 Brewster St, Boston MA 02127
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => 1/10 To 3/10 To Beach
            [4] => Beach Ownership(public)
        )

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02127
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7150360
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/335362/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:18
                    [modified] => 2024-05-07 03:46:18
                )

[1] => Array
                (
                    [id] => 7150875
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[2] => Array
                (
                    [id] => 7150876
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[3] => Array
                (
                    [id] => 7150877
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[4] => Array
                (
                    [id] => 7150878
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[5] => Array
                (
                    [id] => 7150879
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[6] => Array
                (
                    [id] => 7150880
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[7] => Array
                (
                    [id] => 7150881
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[8] => Array
                (
                    [id] => 7150882
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[9] => Array
                (
                    [id] => 7150883
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[10] => Array
                (
                    [id] => 7150884
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[11] => Array
                (
                    [id] => 7150885
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[12] => Array
                (
                    [id] => 7150886
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[13] => Array
                (
                    [id] => 7150887
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[14] => Array
                (
                    [id] => 7150888
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[15] => Array
                (
                    [id] => 7150889
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[16] => Array
                (
                    [id] => 7150890
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[17] => Array
                (
                    [id] => 7150891
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[18] => Array
                (
                    [id] => 7150892
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[19] => Array
                (
                    [id] => 7150893
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

[20] => Array
                (
                    [id] => 7150894
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73073078&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-07 03:46:22
                    [modified] => 2024-05-07 03:46:22
                )

)

)

EXIT

Closed

5 Brewster St, Boston MA 02127

$1,175,000

Annual Expenses for 5 Brewster St, Boston MA 02127

Annual Income & Unit Breakdown for 5 Brewster St, Boston MA 02127

General Information for 5 Brewster St, Boston MA 02127

Disclosures for 5 Brewster St, Boston MA 02127

Financial Information for 5 Brewster St, Boston MA 02127

Location Information for 5 Brewster St, Boston MA 02127

Contact Information for 5 Brewster St, Boston MA 02127

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Rooney Real Estate, LLC

Jackie Rooney Team