Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

871 Cambridge St, Cambridge MA 02141

$1,600,000

Estimated $3,169/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $533,333.33

Total Rent: 70800/year

Estimated CAP Rate:

6 Bedrooms

Baths

4118

Total Parking: 0

1,075 (0.02)

Welcome to East Cambridge! Brick 3-family on a corner lot. Great opportunity for rental income or for owner to occupy one unit and rent out the rest! Unit 1 includes the finished basement with open plan living room and kitchen. This unit also includes 2 bedrooms, 1 full bathroom, and a bonus sitting room. Units 2 and 3 share similar floor plans with 2 bedrooms, dining room, living room, and full bath. Property is situated .5 mile from Union Square T station, close to Rte. 93 and Mass General Hospital. Enjoy the newly built Cambridge Public Library that is located directly across the street. Have the benefit of all activities near the Charles River, including boating, trails, and the numerous restaurants and shops of Inman, Harvard and Union squares.

This home has been viewed 38 times

Last Checked: May 7th, 2024 at 4:21am (Source: MLS PIN #73052837)

Gross Income: $70,800

Gross Expenses: $6,891

Net Income Calc: $63,909

Water Views

Annual Expenses for 871 Cambridge St, Cambridge MA 02141

Total Gross Expenses (Calculated)$6,891/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6891

Annual Income & Unit Breakdown for 871 Cambridge St, Cambridge MA 02141

Total Gross Income (Calculated)$70,800

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 871 Cambridge St, Cambridge MA 02141

Listing ID73052837

Property TypeMulti Family / 3 Family

Price1600000 ($388.54/SqFt)

Style3 Family - 3 Units Up/down

CityCambridge

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total4118

Approximate Lot Size (Acres)0.02

Total Parking0

Garage Parking0

Year Built1903

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningBA

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 871 Cambridge St, Cambridge MA 02141

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsSheds

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 Compensation2.25%

Facilitator Compensation1%

Compensation Based OnNet Sale Price

Financial Information for 871 Cambridge St, Cambridge MA 02141

Real Estate Taxes6891

Tax Year2022

Assessed Value$1,164,100

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 871 Cambridge St, Cambridge MA 02141

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 871 Cambridge St, Cambridge MA 02141

Agent

Name: Robert Kraemer

Office

Name: Kadilak Realty Group, LLC

Phone: 781-365-1984

Payment Calculator

, Interest

Property Taxes 574.25

Principal & Interest 9858.69

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Kadilak Realty Group, LLC

Robert Kraemer

Agent Phone

Office Phone

(781) 365-1984

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.02 acres (1,075 SqFt)
    [add_date] => 2024-05-07 04:21:09
    [address] => Cambridge St
    [agent] => Array
        (
            [address] => 23 Katherine Road
            [city] => Stoneham
            [id] => CN241068
            [name] => Robert Kraemer
            [national_association] => 449597028
            [office] => AN8571
            [state] => MA
            [zip] => 02180
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 4118
    [approx_lot_size_acres] => 0.02
    [approx_lot_size_sqft] => 1075
    [assessed_value] => $1,164,100
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 6
    [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] => 2.25%
    [buyer_agent_id] => CT002403
    [buyer_office_id] => NB3861
    [c_style] => Array
        (
            [0] => 3 Family
        )

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

[cap_rate] => 
    [city] => Cambridge
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

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

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Welcome to East Cambridge! Brick 3-family on a corner lot. Great opportunity for rental income or for owner to occupy one unit and rent out the rest! Unit 1 includes the finished basement with open plan living room and kitchen. This unit also includes 2 bedrooms, 1 full bathroom, and a bonus sitting room. Units 2 and 3 share similar floor plans with 2 bedrooms, dining room, living room, and full bath. Property is situated .5 mile from Union Square T station, close to Rte. 93 and Mass General Hospital. Enjoy the newly built Cambridge Public Library that is located directly across the street. Have the benefit of all activities near the Charles River, including boating, trails, and the numerous restaurants and shops of Inman, Harvard and Union squares.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Sheds
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1%
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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
        (
        )

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 04:21:09
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73052837
    [neighborhoods] => 
    [net_income_calc] => 63909
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN5001
            [name] => Kadilak Realty Group, LLC
            [phone] => 781-365-1984
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

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

[perc_test] => Array
        (
        )

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

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

[price] => 1600000
    [price_per_sqft] => 388.54
    [price_per_unit] => 533333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 6891
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[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] => 871
    [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] => 1
    [tax_year] => 2022
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6891
    [total_gross_income] => 70800
    [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] => N
        )

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

[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
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[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] => 871 Cambridge St, Cambridge MA 02141
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

36 More Photos

Closed

871 Cambridge St, Cambridge MA 02141

$1,600,000

Annual Expenses for 871 Cambridge St, Cambridge MA 02141

Annual Income & Unit Breakdown for 871 Cambridge St, Cambridge MA 02141

General Information for 871 Cambridge St, Cambridge MA 02141

Disclosures for 871 Cambridge St, Cambridge MA 02141

Financial Information for 871 Cambridge St, Cambridge MA 02141

Location Information for 871 Cambridge St, Cambridge MA 02141

Contact Information for 871 Cambridge St, Cambridge MA 02141

Agent

Office

Payment Calculator

Exclusive Listing Agent

Kadilak Realty Group, LLC

Robert Kraemer