Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

35 Green St, Melrose MA 02176

$1,349,989

Estimated $2,852.15/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $449,996.33

Total Rent: 117600/year

Estimated CAP Rate: 8.12%

5 Bedrooms

2 Full, 2 Half Baths

2,202 SqFt

Total Parking: 6

9,126 SqFt

***Sowings has been deferred. Instructions will be posted here by 5/9. *** 3 Unit MIXED USE property located in MELROSE!!! Your chance to be an owner of a 2 residential units and an amazing store front at an excellent location! Units 2 and 3 are being redone and transformed into an apartment and has new GAS heating systems. Unit 1 has had many updates and it's ready for your or someone else's business. and has Central air. 6+ parking spots on a private park. With all separate utilities, many updates, great location to live, rent or do business and ready for you, this beauty is a MUST SEE!

This home has been viewed 33 times

Last Checked: May 7th, 2024 at 4:11am (Source: MLS PIN #73103291)

Gross Income: $117,600

Gross Expenses: $7,957

Net Income Calc: $109,643

CAP Rate: 8.12%

Annual Expenses for 35 Green St, Melrose MA 02176

Total Gross Expenses (Calculated)$7,957/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,957.75

Annual Income & Unit Breakdown for 35 Green St, Melrose MA 02176

Total Gross Income (Calculated)$117,600

Unit 1

Rental Income$4,000

LeaseN

Bedrooms0

Bathrooms2 Half

Floor1

Levels in Unit2

HeatingYes

Rent Includes

Unit 2

Rental Income$2,800

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income$3,000

LeaseN

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit2

HeatingYes

Rent Includes

General Information for 35 Green St, Melrose MA 02176

Listing ID73103291

Property TypeMulti Family

Price$1,349,989 ($613.07/SqFt)

StyleMulti Family

CityMelrose

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total2,202 SqFt

Approximate Lot Size (Acres)0.21 acres

Total Parking6

Garage Parking

Year Built1909

Year Built SourcePublic Records

Year Renovated

Year Built DetailsUnknown/Mixed

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningBD

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 35 Green St, Melrose MA 02176

Lead Paint

UFFI

Living Area Includes BasementNo

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$81,600

Total Net Income By Broker$81,600

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 35 Green St, Melrose MA 02176

Real Estate Taxes$7,957.75

Tax Year2023

Assessed Value$763,700

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$81,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$81,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.12%

Location Information for 35 Green St, Melrose MA 02176

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation

Contact Information for 35 Green St, Melrose MA 02176

Agent

Name: Maria Silveira

Office

Name: Century 21 North East

Phone: 617-389-1129

Team Members

Name: Gesiane Soares

Phone: 617-710-2681

Payment Calculator

, Interest

Property Taxes 663.15

Principal & Interest 8318.2

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Century 21 North East

Maria Silveira

Agent Phone

Office Phone

(617) 389-1129

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.21 acres (9,126 SqFt)
    [add_date] => 2024-05-07 04:11:19
    [address] => Green St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => B8000595
            [name] => Maria Silveira
            [national_association] => 448552666
            [office] => AN4345
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,202 SqFt
    [approx_lot_size_acres] => 0.21 acres
    [approx_lot_size_sqft] => 9,126 SqFt
    [assessed_value] => $763,700
    [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, 2 Half
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 35 Green St Melrose
    [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] => 8.12%
    [city] => Melrose
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Medical Facility
            [7] => Laundromat
            [8] => Public Transportation
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => ***Sowings has been deferred. Instructions will be posted here by 5/9. *** 3 Unit MIXED USE property located in MELROSE!!! Your chance to be an owner of a  2 residential units and an amazing store front at an excellent location! Units 2 and 3 are being redone and transformed into an apartment and has new GAS heating systems. Unit 1 has had many updates and it's ready for your or someone else's business.  and has Central air. 6+ parking spots on a private park.  With all separate utilities, many updates, great location to live, rent or do business and ready for you, this beauty is a MUST SEE!
    [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] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $81,600
        )

[half_baths] => 2
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

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

[id] => 336247
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 04:11:19
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,202 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[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] => 73103291
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 109643
    [net_operating_income] => Array
        (
            [0] => $81,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN4345
            [name] => Century 21 North East
            [phone] => 617-389-1129
        )

[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] => 781-241-3228
    [pool_features] => Array
        (
        )

[price] => $1,349,989
    [price_per_sqft] => 613.07
    [price_per_unit] => 449996.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $7,957.75
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [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] => 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] => 2023
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CT005023
                    [name] => Gesiane Soares
                    [phone] => 617-710-2681
                    [address] => 57 Winthrop Avenue, #1
                    [city] => Revere
                    [state] => MA
                    [zip] => 02151
                    [office] => AN4345
                    [national_association] => 449543329
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7957
    [total_gross_income] => 117600
    [total_parking] => 6
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 4000
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2800
        )

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

[unit_3_levels] => 2
    [unit_3_rent] => Array
        (
            [0] => 3000
        )

[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 Green St, Melrose MA 02176
        )

[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
        (
        )

[year_built] => 1909
    [year_built_details] => Unknown/Mixed
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02176
    [zoning] => BD
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7195799
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/336247/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 04:11:22
                    [modified] => 2024-05-07 04:11:22
                )

)

)

EXIT

Canceled

35 Green St, Melrose MA 02176

$1,349,989

Annual Expenses for 35 Green St, Melrose MA 02176

Annual Income & Unit Breakdown for 35 Green St, Melrose MA 02176

General Information for 35 Green St, Melrose MA 02176

Disclosures for 35 Green St, Melrose MA 02176

Financial Information for 35 Green St, Melrose MA 02176

Location Information for 35 Green St, Melrose MA 02176

Contact Information for 35 Green St, Melrose MA 02176

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Century 21 North East

Maria Silveira