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 $4,974/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $1,449,000

Total Rent: 239976/year

Estimated CAP Rate:

6 Bedrooms

Baths

3970

Total Parking: 6 (2 Garage)

3,514 (0.08)

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 27 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

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 Tax3295.92

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

Total Gross Income (Calculated)$239,976

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

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

Listing ID73081292

Property TypeMulti Family

Price2898000 ($729.97/SqFt)

StyleMulti Family

CityCambridge

CountyMiddlesex

MLS AreaStrawberry Hill

Neighborhood(s)

Approximate Living Area Total3970

Approximate Lot Size (Acres)0.08

Total Parking6 (2 Garage)

Garage Parking2

Year Built1903

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningB

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 105-107 Belmont Street, Cambridge MA 02138

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceOwner

ExclusionsAll Personal Property.

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 Compensation2.5%

Facilitator Compensation0

Compensation Based OnNet Sale Price

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

Real Estate Taxes3295.92

Tax Year2023

Assessed Value$999,999

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 105-107 Belmont Street, Cambridge MA 02138

Neighborhood(s)

MLS AreaStrawberry Hill

Area AmenitiesWalk/jog Trails

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

Agent

Name: Donahue + Greene Group

Office

Name: Compass

Phone: 617-303-0067

Payment Calculator

, Interest

Property Taxes 274.66

Principal & Interest 17856.55

HOA Dues

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] => 3970
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3514
    [assessed_value] => $999,999
    [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] => Owner
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[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
        (
        )

[cooperating_agent_commission] => Array
        (
        )

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

[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
        (
            [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] => All Personal Property.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 0
    [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] => 2
    [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
        (
        )

[last_month_required] => Array
        (
        )

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

[management_expense] => Array
        (
        )

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

[mls_area] => Strawberry Hill
    [mls_id] => 73081292
    [neighborhoods] => 
    [net_income_calc] => 236681
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

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

[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] => 2898000
    [price_per_sqft] => 729.97
    [price_per_unit] => 1449000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 3295.92
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 13
    [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] => 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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 3295
    [total_gross_income] => 239976
    [total_parking] => 6 (2 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[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
        (
        )

[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] => 105-107 Belmont Street, Cambridge MA 02138
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1903
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02138
    [zips] => 
    [zoning] => B
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/338661/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73081292&w=1024&h=768&n=16
        )

[raw] => 
)

EXIT

14 More Photos