Overview Property Details Payment Calculator Walkability

Closed

2 Harvard Ave, Boston MA 02121

$639,900

Estimated $1,496.51/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $319,950

Total Rent: 37200/year

Estimated CAP Rate: 4.95%

6 Bedrooms

3 Full Baths

2,730 SqFt

Total Parking: 0

2,633 SqFt

Come see this beautifully located 2-Family just minutes from all the essentials. On the first floor you'll find unit 1 with 2 beds and 1 bath in a nice efficient layout. Unit 2, also with an efficient layout consists of the 2nd and 3rd floors with 4 beds and 2 full baths. A ...

This home has been viewed 21 times

Last Checked: May 7th, 2024 at 6:21am (Source: MLS PIN #73090274)

Gross Income: $37,200

Gross Expenses: $5,507

Net Income Calc: $31,693

CAP Rate: 4.95%

Annual Expenses for 2 Harvard Ave, Boston MA 02121

Total Gross Expenses (Calculated)$5,507/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$5,507

Annual Income & Unit Breakdown for 2 Harvard Ave, Boston MA 02121

Total Gross Income (Calculated)$37,200

Unit 1

Rental Income$1,200

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$1,900

LeaseN

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit2

HeatingYes

Rent Includes

General Information for 2 Harvard Ave, Boston MA 02121

Listing ID73090274

Property TypeMulti Family

Price$639,900 ($234.4/SqFt)

StyleMulti Family

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total2,730 SqFt

Approximate Lot Size (Acres)0.06 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame, See Remarks

Lot FeaturesOther

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 2 Harvard Ave, Boston MA 02121

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$31,800

Total Net Income By Broker$31,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 2 Harvard Ave, Boston MA 02121

Real Estate Taxes$5,507

Tax Year2023

Assessed Value$512,800

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$31,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$31,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.95%

Location Information for 2 Harvard Ave, Boston MA 02121

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, House Of Worship, Shopping, Golf, Park, Laundromat, Public Transportation, Tennis Court(s), Other

Contact Information for 2 Harvard Ave, Boston MA 02121

Agent

Name: Frederick Dodd

MLS ID: CN239896

Office ID: AC0756

Address: 41 Brazil Street

City: Melrose

State: MA

Zip: 02176

Office

Name: Cameron Real Estate Group

MLS Office ID: AC0756

Phone: 781-486-3180

Team Members

Payment Calculator

$4,401.78 per month

30 Years Fixed, 6.75% Interest

Property Taxes $458.92

Principal & Interest $3,942.86

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Cameron Real Estate Group

Frederick Dodd

Agent Phone

Office Phone

(781) 486-3180

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,633 SqFt)
    [add_date] => 2024-05-07 06:21:10
    [address] => Harvard Ave
    [agent] => Array
        (
            [address] => 41 Brazil Street
            [city] => Melrose
            [id] => CN239896
            [name] => Frederick Dodd
            [national_association] => 
            [office] => AC0756
            [state] => MA
            [zip] => 02176
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,730 SqFt
    [approx_lot_size_acres] => 0.06 acres
    [approx_lot_size_sqft] => 2,633 SqFt
    [assessed_value] => $512,800
    [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] => 3 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 2 Harvard Ave Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => BB981247
    [buyer_office_id] => AN0308
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 4.95%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => House Of Worship
            [2] => Shopping
            [3] => Golf
            [4] => Park
            [5] => Laundromat
            [6] => Public Transportation
            [7] => Tennis Court(s)
            [8] => Other
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
            [1] => See Remarks
        )

[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] => Come see this beautifully located 2-Family just minutes from all the essentials. On the first floor you'll find unit 1 with 2 beds and 1 bath in a nice efficient layout. Unit 2, also with an efficient layout consists of the 2nd and 3rd floors with 4 beds and 2 full baths. A very short walk to all of the following: Commuter Rail, basketball/tennis courts, restaurants, church, schools, golf course, Franklin Park Zoo as well as the red line. A new roof was installed in 2010 and a new heating system was installed 2 years ago.  Both units are tenants at will. Unit 1 is moving out end of this month.
    [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] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $31,800
        )

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

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

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

[id] => 340656
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 06:21:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,730 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] => 73090274
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 31693
    [net_operating_income] => Array
        (
            [0] => $31,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AC0756
            [name] => Cameron Real Estate Group
            [phone] => 781-486-3180
        )

[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] => 508-733-1313
    [pool_features] => Array
        (
        )

[price] => $639,900
    [price_per_sqft] => 234.4
    [price_per_unit] => 319950
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $5,507
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [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] => 2
    [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
        (
            [0] => Array
                (
                    [id] => CN239896
                    [name] => Frederick Dodd
                    [phone] => 508-733-1313
                    [address] => 41 Brazil Street
                    [city] => Melrose
                    [state] => MA
                    [zip] => 02176
                    [office] => AC0756
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 5507
    [total_gross_income] => 37200
    [total_parking] => 0
    [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] => 1200
        )

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

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 1900
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 0
    [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] => 2 Harvard Ave, Boston MA 02121
        )

[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] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02121
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7440488
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/340656/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:12
                    [modified] => 2024-05-07 06:21:12
                )

[1] => Array
                (
                    [id] => 7441162
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[2] => Array
                (
                    [id] => 7441163
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[3] => Array
                (
                    [id] => 7441164
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[4] => Array
                (
                    [id] => 7441165
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[5] => Array
                (
                    [id] => 7441166
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[6] => Array
                (
                    [id] => 7441167
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[7] => Array
                (
                    [id] => 7441168
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[8] => Array
                (
                    [id] => 7441169
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[9] => Array
                (
                    [id] => 7441170
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[10] => Array
                (
                    [id] => 7441171
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[11] => Array
                (
                    [id] => 7441172
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[12] => Array
                (
                    [id] => 7441173
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[13] => Array
                (
                    [id] => 7441174
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[14] => Array
                (
                    [id] => 7441175
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[15] => Array
                (
                    [id] => 7441176
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[16] => Array
                (
                    [id] => 7441177
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[17] => Array
                (
                    [id] => 7441178
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[18] => Array
                (
                    [id] => 7441179
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[19] => Array
                (
                    [id] => 7441180
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

[20] => Array
                (
                    [id] => 7441181
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73090274&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-07 06:21:17
                    [modified] => 2024-05-07 06:21:17
                )

)

)

EXIT