Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

65 Waverly St, Boston MA 02135

$1,995,000

Estimated $4,658/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $665,000

Total Rent: 121200/year

Estimated CAP Rate:

12 Bedrooms

Baths

4908

Total Parking: 23 (3 Garage)

9,789 (0.22)

NEW TO MARKET. Well maintained, 3-unit multi-family building on a double lot (nearly .25 acres) w/ ample driveway parking, a 3 car garage, + a large .11+ acre yard in a desirable section of Brighton, Boston. Each unit consists of 4 bedrooms, 1 bath, an office, and 2 private decks. Strategic investment property with a prime location accessible to Harvard, New Balance, Bose, Celtics, Bruins, Star Market, Pavement Coffeehouse, Notch Brewing, Northeastern, and many others consider this neighborhood home. This property offers multiple opportunities for the end user. Homebuyers looking to lease 2 units + utilize the remaining unit as a primary residence, investors looking to buy and hold, and developers looking to add value to their portfolio. OPEN HOUSE: Sunday, March 26, 2023 10:30 AM to 12:00 PM

This home has been viewed 62 times

Last Checked: May 7th, 2024 at 6:21am (Source: MLS PIN #73089358)

Gross Income: $121,200

Gross Expenses: $17,077

Net Income Calc: $104,123

Water Views

Annual Expenses for 65 Waverly St, Boston MA 02135

Total Gross Expenses (Calculated)$17,077/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax17077

Annual Income & Unit Breakdown for 65 Waverly St, Boston MA 02135

Total Gross Income (Calculated)$121,200

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 65 Waverly St, Boston MA 02135

Listing ID73089358

Property TypeMulti Family / 3 Family

Price1995000 ($406.48/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaBrighton

Neighborhood(s)

Approximate Living Area Total4908

Approximate Lot Size (Acres)0.22

Total Parking23 (3 Garage)

Garage Parking3

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water ViewsNo

Water Views Features

Waterfront FeaturesRiver

Terms

Disclosures for 65 Waverly St, Boston MA 02135

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceMeasured

ExclusionsAll Basement Shelves & Tv. Kitch Mirror & Musical Clock.1st Fl Lr Tv. Dartboard. Shelves In Dr.

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 65 Waverly St, Boston MA 02135

Real Estate Taxes17077

Tax Year2023

Assessed Value$1,590,000

Financial Data SourceEstimated

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 65 Waverly St, Boston MA 02135

Neighborhood(s)

MLS AreaBrighton

Area AmenitiesWalk/jog Trails

Contact Information for 65 Waverly St, Boston MA 02135

Agent

Name: Jesse Greenstein

Office

Name: Douglas Elliman Real Estate - Park Plaza

Phone: 617-267-3500

Payment Calculator

, Interest

Property Taxes 1423.08

Principal & Interest 12292.56

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Douglas Elliman Real Estate - Park Plaza

Jesse Greenstein

Agent Phone

Office Phone

(617) 267-3500

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.22 acres (9,789 SqFt)
    [add_date] => 2024-05-07 06:21:10
    [address] => Waverly St
    [agent] => Array
        (
            [address] => 7 Hill Dale Road
            [city] => Plymouth
            [id] => CN209479
            [name] => Jesse Greenstein
            [national_association] => 449586685
            [office] => AN9402
            [state] => MA
            [zip] => 02360
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4908
    [approx_lot_size_acres] => 0.22
    [approx_lot_size_sqft] => 9789
    [assessed_value] => $1,590,000
    [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] => 12
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => TM326237
    [buyer_office_id] => BB5918
    [c_style] => Array
        (
            [0] => 3 Family
        )

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

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

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

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

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => NEW TO MARKET. Well maintained, 3-unit multi-family building on a double lot (nearly .25 acres) w/ ample driveway parking, a 3 car garage, + a large .11+ acre yard in a desirable section of Brighton, Boston.  Each unit consists of 4 bedrooms, 1 bath, an office, and 2 private decks. Strategic investment property with a prime location accessible to Harvard, New Balance, Bose, Celtics, Bruins, Star Market, Pavement Coffeehouse, Notch Brewing, Northeastern, and many others consider this neighborhood home. This property offers multiple opportunities for the end user.  Homebuyers looking to lease 2 units + utilize the remaining unit as a primary residence, investors looking to buy and hold, and developers looking to add value to their portfolio.  OPEN HOUSE: Sunday, March 26, 2023  10:30 AM to 12:00 PM
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => All Basement Shelves & Tv. Kitch Mirror & Musical Clock.1st Fl Lr Tv. Dartboard. Shelves In Dr.
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[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] => 3
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[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 06:21:10
    [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] => Brighton
    [mls_id] => 73089358
    [neighborhoods] => 
    [net_income_calc] => 104123
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN4282
            [name] => Douglas Elliman Real Estate - Park Plaza
            [phone] => 617-267-3500
        )

[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] => 1995000
    [price_per_sqft] => 406.48
    [price_per_unit] => 665000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 17077
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 18
    [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] => 65
    [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] => 1
    [tax_year] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 17077
    [total_gross_income] => 121200
    [total_parking] => 23 (3 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Full
    [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] => 65 Waverly St, Boston MA 02135
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

36 More Photos

Closed

65 Waverly St, Boston MA 02135

$1,995,000

Annual Expenses for 65 Waverly St, Boston MA 02135

Annual Income & Unit Breakdown for 65 Waverly St, Boston MA 02135

General Information for 65 Waverly St, Boston MA 02135

Disclosures for 65 Waverly St, Boston MA 02135

Financial Information for 65 Waverly St, Boston MA 02135

Location Information for 65 Waverly St, Boston MA 02135

Contact Information for 65 Waverly St, Boston MA 02135

Agent

Office

Payment Calculator

Exclusive Listing Agent

Douglas Elliman Real Estate - Park Plaza

Jesse Greenstein