Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

105-107 Belmont Street, Cambridge MA 02138

$2,898,000

Estimated $4,973.75/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $1,449,000

Total Rent: 239976/year

Estimated CAP Rate: 8.17%

6 Bedrooms

6 Full, 2 Half Baths

3,970 SqFt

Total Parking: 6 (2 Garage)

3,514 SqFt

This new development is a collection of two attached townhomes, both of which offer spacious accommodations combined with convenient location. 107 features 3 beds & 3.5 baths, a custom kitchen with quartz counters, S/S Fisher Paykel appliances, custom designed lighting, h/w floors, extra storage, private yard and 2 car on-site parking, including 1 garage spot. Bonus finished basement w/ wet bar, entertainment area & direct yard access. Close to public transport providing an easy commute to Harvard Square. Convenient to popular local shops & restaurants, such as Sofra Bakery. Nearby area amenities include: year-round recreational site at Fresh Pond, public & private golf courses, recently completed Watertown-Cambridge Greenway w/pedestrian & bicycle paths, newly redeveloped Arsenal Yards w/ opportunities for dining, shopping, fitness, entertainment, groceries, lifestyle services & half a billion dollars in construction for new Watertown exploratory labs for the life sciences community.

This home has been viewed 21 times

Last Checked: May 7th, 2024 at 5:21am (Source: MLS PIN #73081292)

Gross Income: $239,976

Gross Expenses: $3,295

Net Income Calc: $236,681

CAP Rate: 8.17%

Annual Expenses for 105-107 Belmont Street, Cambridge MA 02138

Total Gross Expenses (Calculated)$3,295/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$3,295.92

Annual Income & Unit Breakdown for 105-107 Belmont Street, Cambridge MA 02138

Total Gross Income (Calculated)$239,976

Unit 1

Rental Income$9,999

LeaseN

Bedrooms3

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit4

HeatingNo

Rent Includes

Unit 2

Rental Income$9,999

LeaseN

Bedrooms3

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit4

HeatingNo

Rent Includes

General Information for 105-107 Belmont Street, Cambridge MA 02138

Listing ID73081292

Property TypeMulti Family

Price$2,898,000 ($729.97/SqFt)

StyleMulti Family

CityCambridge

CountyMiddlesex

MLS AreaStrawberry Hill

Neighborhood(s)

Approximate Living Area Total3,970 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking6 (2 Garage)

Garage Parking2 / Detached

Year Built1903

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningB

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 105-107 Belmont Street, Cambridge MA 02138

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area DisclosureFloor plan measurements approx.

Building Area SourceOwner

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$239,976

Total Net Income By Broker$239,976

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5%%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 105-107 Belmont Street, Cambridge MA 02138

Real Estate Taxes$3,295.92

Tax Year2023

Assessed Value$999,999

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$239,976

BostonRealEstate.com Gross Income

Total Net Income By Broker$239,976

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.17%

Location Information for 105-107 Belmont Street, Cambridge MA 02138

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaStrawberry Hill

Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, Public School, Shopping, Golf, Park, Bike Path, Public Transportation, Private School, University, Other

Contact Information for 105-107 Belmont Street, Cambridge MA 02138

Agent

Name: Donahue + Greene Group

Office

Name: Compass

Phone: 617-303-0067

Team Members

Name: Katherine Donahue

Phone: 617-633-3440

Name: Lance Greene

Phone: 617-599-6274

Payment Calculator

, Interest

Property Taxes 274.66

Principal & Interest 17856.55

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Compass

Donahue + Greene Group

Agent Phone

Office Phone

(617) 303-0067

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,514 SqFt)
    [add_date] => 2024-05-07 05:21:04
    [address] => Belmont Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM342371
            [name] => Donahue + Greene Group
            [national_association] => 
            [office] => AN2606
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,970 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,514 SqFt
    [assessed_value] => $999,999
    [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] => 6 Full, 2 Half
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Owner
        )

[building_management] => Array
        (
        )

[building_debug] => 105-107 Belmont Street Cambridge
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5%%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 8.17%
    [city] => Cambridge
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => Highway Access
            [3] => Public School
            [4] => Shopping
            [5] => Golf
            [6] => Park
            [7] => Bike Path
            [8] => Public Transportation
            [9] => Private School
            [10] => University
            [11] => Other
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => This new development is a collection of two attached townhomes, both of which offer spacious accommodations combined with convenient location. 107 features 3 beds & 3.5 baths, a custom kitchen with quartz counters, S/S Fisher Paykel appliances, custom designed lighting, h/w floors, extra storage, private yard and 2 car on-site parking, including 1 garage spot. Bonus finished basement w/ wet bar, entertainment area & direct yard access. Close to public transport providing an easy commute to Harvard Square. Convenient to popular local shops & restaurants, such as Sofra Bakery. Nearby area amenities include: year-round recreational site at Fresh Pond, public & private golf courses, recently completed Watertown-Cambridge Greenway w/pedestrian & bicycle paths, newly redeveloped Arsenal Yards w/ opportunities for dining, shopping, fitness, entertainment, groceries, lifestyle services & half a billion dollars in construction for new Watertown exploratory labs for the life sciences community.
    [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] => 
    [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] => 6
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $239,976
        )

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

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

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

[id] => 338661
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

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

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,970 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Floor plan measurements approx.
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => Strawberry Hill
    [mls_id] => 73081292
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 236681
    [net_operating_income] => Array
        (
            [0] => $239,976
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN2606
            [name] => Compass
            [phone] => 617-303-0067
        )

[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] => 617-633-3440
    [pool_features] => Array
        (
        )

[price] => $2,898,000
    [price_per_sqft] => 729.97
    [price_per_unit] => 1449000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $3,295.92
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [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] => 105-107
    [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] => 1
    [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] => CN239284
                    [name] => Katherine Donahue
                    [phone] => 617-633-3440
                    [address] => 770 Boylston Street Apt 6d
                    [city] => Boston
                    [state] => MA
                    [zip] => 02199
                    [office] => AN2606
                    [national_association] => 449596525
                )

[1] => Array
                (
                    [id] => NB113873
                    [name] => Lance Greene
                    [phone] => 617-599-6274
                    [address] => 552 Appleton Street
                    [city] => Arlington
                    [state] => MA
                    [zip] => 02476
                    [office] => AN2606
                    [national_association] => 449596259
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 3295
    [total_gross_income] => 239976
    [total_parking] => 6 (2 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 3 Full, 1 Half
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 4
    [unit_1_rent] => Array
        (
            [0] => 9999
        )

[unit_2_bathrooms] => 3 Full, 1 Half
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 4
    [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] => 105-107 Belmont Street, Cambridge MA 02138
        )

[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] => 1903
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02138
    [zoning] => B
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7328058
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/338661/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:07
                    [modified] => 2024-05-07 05:21:07
                )

[1] => Array
                (
                    [id] => 7328604
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[2] => Array
                (
                    [id] => 7328605
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[3] => Array
                (
                    [id] => 7328606
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[4] => Array
                (
                    [id] => 7328607
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[5] => Array
                (
                    [id] => 7328608
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[6] => Array
                (
                    [id] => 7328609
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[7] => Array
                (
                    [id] => 7328610
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[8] => Array
                (
                    [id] => 7328611
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[9] => Array
                (
                    [id] => 7328612
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[10] => Array
                (
                    [id] => 7328613
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[11] => Array
                (
                    [id] => 7328614
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[12] => Array
                (
                    [id] => 7328615
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[13] => Array
                (
                    [id] => 7328616
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[14] => Array
                (
                    [id] => 7328617
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[15] => Array
                (
                    [id] => 7328618
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

[16] => Array
                (
                    [id] => 7328619
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 05:21:13
                    [modified] => 2024-05-07 05:21:13
                )

)

)

EXIT