Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

120 Shawmut St, Chelsea MA 02150

$785,000

Estimated $1,837.37/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $392,500

Total Rent: 20400/year

Estimated CAP Rate: 1.74%

5 Bedrooms

2 Full Baths

2,246 SqFt

Total Parking: 4

3,744 SqFt

Attention Investors or owner occupied buyers!!!! Two family home opportunity that will not last!! First floor features 2-3 bedrooms, eat in kitchen and updated bathroom. Second floor features 3 bedrooms and enclosed porch being used as 4th bedroom, eat in kitchen and updated bathroom. Many improvement in the last years include; roof, porches, drive way suitable for 4-5 cars, gas heating systems, plumbing and both units have been de-leaded. Finished room in basement good for office or playroom. Conveniently located near public transportation, schools, restaurants and convenience stores. FIRST OPEN HOUSE SATURDAY AND SUNDAY APRIL 15-16 FROM 11 AM-12:30 PM.

This home has been viewed 43 times

Last Checked: May 7th, 2024 at 6:01am (Source: MLS PIN #73096786)

Gross Income: $20,400

Gross Expenses: $6,774

Net Income Calc: $13,626

CAP Rate: 1.74%

Annual Expenses for 120 Shawmut St, Chelsea MA 02150

Total Gross Expenses (Calculated)$6,774/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,774

Annual Income & Unit Breakdown for 120 Shawmut St, Chelsea MA 02150

Total Gross Income (Calculated)$20,400

Unit 1

Rental Income$1,700

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingNo

Rent Includes

General Information for 120 Shawmut St, Chelsea MA 02150

Listing ID73096786

Property TypeMulti Family

Price$785,000 ($349.51/SqFt)

StyleMulti Family

CityChelsea

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total2,246 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking4

Garage Parking

Year Built1920

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionBrick/Mortar

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 120 Shawmut St, Chelsea MA 02150

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$20,400

Total Net Income By Broker$20,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation1

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 120 Shawmut St, Chelsea MA 02150

Real Estate Taxes$6,774

Tax Year2023

Assessed Value$547,200

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$20,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$20,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)1.74%

Location Information for 120 Shawmut St, Chelsea MA 02150

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesPublic Transportation

Contact Information for 120 Shawmut St, Chelsea MA 02150

Agent

Name: Pablo E. Aguirre

Office

Name: Re-yes Real Estate

Phone: 781-780-3041

Payment Calculator

, Interest

Property Taxes 564.5

Principal & Interest 4836.92

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Re-yes Real Estate

Pablo E. Aguirre

Agent Phone

Office Phone

(781) 780-3041

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,744 SqFt)
    [add_date] => 2024-05-07 06:01:35
    [address] => Shawmut St
    [agent] => Array
        (
            [address] => 33 Wilbur Ave
            [city] => Saugus
            [id] => C8001667
            [name] => Pablo E. Aguirre
            [national_association] => 
            [office] => C10136
            [state] => MA
            [zip] => 01906
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,246 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 3,744 SqFt
    [assessed_value] => $547,200
    [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
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 120 Shawmut St Chelsea
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => CT007312
    [buyer_office_id] => BB5474
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 1.74%
    [city] => Chelsea
    [community_features] => Array
        (
            [0] => Public Transportation
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => Attention Investors or owner occupied buyers!!!! Two family home opportunity that will not last!!  First floor features  2-3 bedrooms, eat in kitchen and updated bathroom. Second floor features 3 bedrooms and enclosed porch being used as 4th bedroom, eat in kitchen and updated bathroom. Many improvement in the last years include; roof, porches, drive way suitable for 4-5 cars, gas heating systems, plumbing and both units have been de-leaded. Finished room in basement good for office or playroom. Conveniently located near public transportation, schools, restaurants and convenience stores. FIRST OPEN HOUSE SATURDAY AND SUNDAY APRIL 15-16 FROM 11 AM-12:30 PM.
    [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] => 1
    [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] => Brick/Mortar
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $20,400
        )

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

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

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

[id] => 339978
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 06:01:35
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,246 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Other
        )

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

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

[mls_area] => 
    [mls_id] => 73096786
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 13626
    [net_operating_income] => Array
        (
            [0] => $20,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => C10136
            [name] => Re-yes Real Estate
            [phone] => 781-780-3041
        )

[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] => 781-215-1463
    [pool_features] => Array
        (
        )

[price] => $785,000
    [price_per_sqft] => 349.51
    [price_per_unit] => 392500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $6,774
    [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] => 120
    [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] => 
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 6774
    [total_gross_income] => 20400
    [total_parking] => 4
    [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] => 1
    [unit_1_rent] => Array
        (
            [0] => 1700
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 0
        )

[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] => 120 Shawmut St, Chelsea MA 02150
        )

[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] => 1920
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02150
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7400789
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/339978/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:35
                    [modified] => 2024-05-07 06:01:35
                )

[1] => Array
                (
                    [id] => 7401485
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[2] => Array
                (
                    [id] => 7401486
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[3] => Array
                (
                    [id] => 7401487
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[4] => Array
                (
                    [id] => 7401488
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[5] => Array
                (
                    [id] => 7401489
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[6] => Array
                (
                    [id] => 7401490
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[7] => Array
                (
                    [id] => 7401491
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[8] => Array
                (
                    [id] => 7401492
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[9] => Array
                (
                    [id] => 7401493
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[10] => Array
                (
                    [id] => 7401494
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[11] => Array
                (
                    [id] => 7401495
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[12] => Array
                (
                    [id] => 7401496
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[13] => Array
                (
                    [id] => 7401497
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[14] => Array
                (
                    [id] => 7401498
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[15] => Array
                (
                    [id] => 7401499
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[16] => Array
                (
                    [id] => 7401500
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[17] => Array
                (
                    [id] => 7401501
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[18] => Array
                (
                    [id] => 7401502
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[19] => Array
                (
                    [id] => 7401503
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[20] => Array
                (
                    [id] => 7401504
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[21] => Array
                (
                    [id] => 7401505
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[22] => Array
                (
                    [id] => 7401506
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[23] => Array
                (
                    [id] => 7401507
                    [name] => MLS24.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=24
                    [index] => 24
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

[24] => Array
                (
                    [id] => 7401508
                    [name] => MLS25.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73096786&w=1024&h=768&n=25
                    [index] => 25
                    [enabled] => 1
                    [created] => 2024-05-07 06:01:39
                    [modified] => 2024-05-07 06:01:39
                )

)

)

EXIT