Overview Property Details Payment Calculator Walkability

Expired

5 O Street, Boston MA 02127

$2,469,000

Estimated $5,048.47/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $823,000

Total Rent: 152400/year

Estimated CAP Rate: 5.66%

6 Bedrooms

6 Full Baths

3,000 SqFt

Total Parking: 0

1,850 SqFt

A rare Eastside three-family that was gut-rehabbed with high-end finishes. It's on the market as three condos, but the developer is willing to sell the building whole before one unit goes under agreement. Each unit has two bedrooms and two baths with in-unit laundry, HVAC, p...

This home has been viewed 23 times

Last Checked: May 7th, 2024 at 6:26am (Source: MLS PIN #73074604)

Gross Income: $152,400

Gross Expenses: $12,540

Net Income Calc: $139,860

CAP Rate: 5.66%

Beach Front

Annual Expenses for 5 O Street, Boston MA 02127

Total Gross Expenses (Calculated)$12,540/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,540

Annual Income & Unit Breakdown for 5 O Street, Boston MA 02127

Total Gross Income (Calculated)$152,400

Unit 1

Rental Income$4,200

LeaseN

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$4,200

LeaseN

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income$4,300

LeaseN

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 5 O Street, Boston MA 02127

Listing ID73074604

Property TypeMulti Family / 3 Family

Price$2,469,000 ($823/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaSouth Boston

Neighborhood(s)

Approximate Living Area Total3,000 SqFt

Approximate Lot Size (Acres)0.04 acres

Total Parking0

Garage Parking

Year Built2023

Year Built SourceOwner

Year Renovated

Year Built DetailsUnder Construction,Finished, Never Occupied

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionStone,Brick/Mortar,Granite

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesHarbor, Ocean, Beach Front, 1/10 To 3/10 To Beach, Beach Ownership(public)

Energy Features

Terms

Disclosures for 5 O Street, Boston MA 02127

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$152,400

Total Net Income By Broker$152,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation2%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 5 O Street, Boston MA 02127

Real Estate Taxes$12,540

Tax Year2023

Assessed Value$1,157,000

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$152,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$152,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.66%

Location Information for 5 O Street, Boston MA 02127

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaSouth Boston

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Tennis Court(s)

Contact Information for 5 O Street, Boston MA 02127

Agent

Name: Jackie Rooney Team

MLS ID: TM332017

Office ID: BB4464

Office

Name: Rooney Real Estate, LLC

MLS Office ID: BB4464

Phone: 617-269-1000

Team Members

Name: Jack Rooney

MLS ID: CN232031

Office ID: BB4464

Phone: 617-645-5435

City: Boston

State: MA

Name: Jackie Rooney

MLS ID: BB302212

Office ID: BB4464

National Association ID: 449501011

Phone: 617-645-5370

City: South Boston

State: MA

Payment Calculator

$16,258.19 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,045.00

Principal & Interest $15,213.19

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Rooney Real Estate, LLC

Jackie Rooney Team

Agent Phone

Office Phone

(617) 269-1000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.04 acres (1,850 SqFt)
    [add_date] => 2024-05-07 06:26:01
    [address] => O Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM332017
            [name] => Jackie Rooney Team
            [national_association] => 
            [office] => BB4464
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,000 SqFt
    [approx_lot_size_acres] => 0.04 acres
    [approx_lot_size_sqft] => 1,850 SqFt
    [assessed_value] => $1,157,000
    [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
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 5 O Street Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.66%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => T-station
            [9] => Tennis Court(s)
        )

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

[complex_complete] => Array
        (
        )

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

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => A rare Eastside three-family that was gut-rehabbed with high-end finishes. It's on the market as three condos, but the developer is willing to sell the building whole before one unit goes under agreement. Each unit has two bedrooms and two baths with in-unit laundry, HVAC, private outdoor space, and a large storage room. The estimated monthly rent is $12,700...Investors - No work is needed for 15 years. One-year builders warranty.
    [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] => 2%%
    [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,Brick/Mortar,Granite
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $152,400
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => 1/10 To 3/10 To Beach
            [4] => Beach Ownership(public)
        )

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

[id] => 340815
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 06:26:01
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,000 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => South Boston
    [mls_id] => 73074604
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 139860
    [net_operating_income] => Array
        (
            [0] => $152,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB4464
            [name] => Rooney Real Estate, LLC
            [phone] => 617-269-1000
        )

[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] => 617-645-5370
    [pool_features] => Array
        (
        )

[price] => $2,469,000
    [price_per_sqft] => 823
    [price_per_unit] => 823000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $12,540
    [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] => Expired
        )

[street_number] => 5
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [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] => CN232031
                    [name] => Jack Rooney
                    [phone] => 617-645-5435
                    [address] => 35 G Street
                    [city] => Boston
                    [state] => MA
                    [zip] => 02127
                    [office] => BB4464
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => BB302212
                    [name] => Jackie Rooney
                    [phone] => 617-645-5370
                    [address] => 1636 Columbia Road #1
                    [city] => South Boston
                    [state] => MA
                    [zip] => 02127
                    [office] => BB4464
                    [national_association] => 449501011
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12540
    [total_gross_income] => 152400
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 4200
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 4200
        )

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 4300
        )

[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] => 5 O Street, Boston MA 02127
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Harbor
            [1] => Ocean
            [2] => Beach Front
            [3] => 1/10 To 3/10 To Beach
            [4] => Beach Ownership(public)
        )

[year_built] => 2023
    [year_built_details] => Under Construction,Finished, Never Occupied
    [year_built_source] => Owner
    [year_renovated] => 
    [zip] => 02127
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7449164
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/340815/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:03
                    [modified] => 2024-05-07 06:26:03
                )

[1] => Array
                (
                    [id] => 7449624
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[2] => Array
                (
                    [id] => 7449625
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[3] => Array
                (
                    [id] => 7449626
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[4] => Array
                (
                    [id] => 7449627
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[5] => Array
                (
                    [id] => 7449628
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[6] => Array
                (
                    [id] => 7449629
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[7] => Array
                (
                    [id] => 7449630
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[8] => Array
                (
                    [id] => 7449631
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[9] => Array
                (
                    [id] => 7449632
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[10] => Array
                (
                    [id] => 7449633
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[11] => Array
                (
                    [id] => 7449634
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[12] => Array
                (
                    [id] => 7449635
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[13] => Array
                (
                    [id] => 7449636
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[14] => Array
                (
                    [id] => 7449637
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[15] => Array
                (
                    [id] => 7449638
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[16] => Array
                (
                    [id] => 7449639
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[17] => Array
                (
                    [id] => 7449640
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[18] => Array
                (
                    [id] => 7449641
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

[19] => Array
                (
                    [id] => 7449642
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73074604&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 06:26:08
                    [modified] => 2024-05-07 06:26:08
                )

)

)

EXIT

Expired

5 O Street, Boston MA 02127

$2,469,000

Annual Expenses for 5 O Street, Boston MA 02127

Annual Income & Unit Breakdown for 5 O Street, Boston MA 02127

General Information for 5 O Street, Boston MA 02127

Disclosures for 5 O Street, Boston MA 02127

Financial Information for 5 O Street, Boston MA 02127

Location Information for 5 O Street, Boston MA 02127

Contact Information for 5 O Street, Boston MA 02127

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Rooney Real Estate, LLC

Jackie Rooney Team