Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

14 Stuart Street, Everett MA 02149

$849,000

Estimated $1,998.23/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $283,000

Total Rent: 77400/year

Estimated CAP Rate: 8.24%

6 Bedrooms

4 Full Baths

3,050 SqFt

Total Parking: 3

3,524 SqFt

OPEN HOUSE CANCELLED!. Attention Investors. We call this a cash cow!. Even w/ todays rates this is earning a huge postive cash flow & a rent roll of over $6,400. New roof, gas heating, vinyl siding, all hardwoods & overall low maintenance. Tandem 2 car driveway (could expand). Sidewalk on both sides of street, one of Everetts nicest areas w/ gorgeous Swan Street Park at end of road. Unit 1 has 2 levels, 3 bedrooms 1 bath, nice kitchen and pays $2,400. (tenant pays heat, electric). Unit 2 is a 2 bed 2 bath unit paying $2,400 (landlord pays gas and eletric on this unit about $200/mo). Unit 3 is a lovely top floor unit w/ hardwoods large living room, kitchen & 1 bedroom (tenant pays heat/ electric). Dry large basement. Nice little yard area & back porch. Priced very aggressive! This is an investor purchase, anyone attending should be qualified. Group showing/ Open House Sat 4-29 from 11:30-1pm. Please be on time and may take groups in one a a time per unit. Best deal in Everett!

This home has been viewed 25 times

Last Checked: May 7th, 2024 at 6:56am (Source: MLS PIN #73103850)

Gross Income: $77,400

Gross Expenses: $7,459

Net Income Calc: $69,941

CAP Rate: 8.24%

Annual Expenses for 14 Stuart Street, Everett MA 02149

Total Gross Expenses (Calculated)$7,459/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,459

Annual Income & Unit Breakdown for 14 Stuart Street, Everett MA 02149

Total Gross Income (Calculated)$77,400

Unit 1

Rental Income$2,400

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingYes

Rent IncludesElectric, Unit 1(water), Unit 3(water), Unit 2(heat, Water)

Unit 2

Rental Income$2,400

LeaseY

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesElectric, Unit 1(water), Unit 3(water), Unit 2(heat, Water)

Unit 3

Rental Income$1,650

Lease

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesElectric, Unit 1(water), Unit 3(water), Unit 2(heat, Water)

General Information for 14 Stuart Street, Everett MA 02149

Listing ID73103850

Property TypeMulti Family / 3 Family

Price$849,000 ($278.36/SqFt)

Style3 Family

CityEverett

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total3,050 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking3

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningDD

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 14 Stuart Street, Everett MA 02149

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceMeasured

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$77,400

Total Net Income By Broker$77,400

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 14 Stuart Street, Everett MA 02149

Real Estate Taxes$7,459

Tax Year2023

Assessed Value

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$77,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$77,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.24%

Location Information for 14 Stuart Street, Everett MA 02149

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Private School, University, Sidewalks

Contact Information for 14 Stuart Street, Everett MA 02149

Agent

Name: Craig M. Pitzi

Office

Name: Coldwell Banker Realty - Concord

Phone: 978-369-1000

Payment Calculator

, Interest

Property Taxes 621.58

Principal & Interest 5231.27

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Concord

Craig M. Pitzi

Agent Phone

Office Phone

(978) 369-1000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,524 SqFt)
    [add_date] => 2024-05-07 06:56:02
    [address] => Stuart Street
    [agent] => Array
        (
            [address] => 218 Georgetown Rd
            [city] => Boxford
            [id] => BB700143
            [name] => Craig M. Pitzi
            [national_association] => 449532720
            [office] => AN6205
            [state] => MA
            [zip] => 01921
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,050 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,524 SqFt
    [assessed_value] => 
    [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] => 4 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 14 Stuart Street Everett
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => B7000029
    [buyer_office_id] => ac2087
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 8.24%
    [city] => Everett
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => T-station
            [9] => Pool
            [10] => Private School
            [11] => University
            [12] => Sidewalks
        )

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

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => OPEN HOUSE CANCELLED!. Attention Investors. We call this a cash cow!. Even w/ todays rates this is earning a huge postive cash flow & a rent roll of over $6,400. New roof, gas heating, vinyl siding, all hardwoods & overall low maintenance. Tandem 2 car driveway (could expand). Sidewalk on both sides of street, one of Everetts nicest areas w/ gorgeous Swan Street Park at end of road. Unit 1 has 2 levels, 3 bedrooms 1 bath, nice kitchen and pays $2,400. (tenant pays heat, electric). Unit 2 is a 2 bed 2 bath unit paying $2,400 (landlord pays gas and eletric on this unit about $200/mo). Unit 3 is a lovely top floor unit w/ hardwoods large living room, kitchen & 1 bedroom (tenant pays heat/ electric). Dry large basement. Nice little yard area & back porch. Priced very aggressive! This is an investor purchase, anyone attending should be qualified. Group showing/ Open House Sat 4-29 from 11:30-1pm. Please be on time and may take groups in one a a time per unit. Best deal in Everett!
    [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] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $77,400
        )

[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] => 341818
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 06:56:02
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,050 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] => 
    [mls_id] => 73103850
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 69941
    [net_operating_income] => Array
        (
            [0] => $77,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6205
            [name] => Coldwell Banker Realty - Concord
            [phone] => 978-369-1000
        )

[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] => 617-818-7260
    [pool_features] => Array
        (
        )

[price] => $849,000
    [price_per_sqft] => 278.36
    [price_per_unit] => 283000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $7,459
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Electric
            [1] => Unit 1(water)
            [2] => Unit 3(water)
            [3] => Unit 2(heat
            [4] => Water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [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] => 14
    [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] => 7459
    [total_gross_income] => 77400
    [total_parking] => 3
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 2400
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2400
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1650
        )

[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] => 14 Stuart Street, Everett MA 02149
        )

[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] => 02149
    [zoning] => DD
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7506662
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/341818/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:05
                    [modified] => 2024-05-07 06:56:05
                )

[1] => Array
                (
                    [id] => 7507355
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[2] => Array
                (
                    [id] => 7507356
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[3] => Array
                (
                    [id] => 7507357
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[4] => Array
                (
                    [id] => 7507358
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[5] => Array
                (
                    [id] => 7507359
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[6] => Array
                (
                    [id] => 7507360
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[7] => Array
                (
                    [id] => 7507361
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[8] => Array
                (
                    [id] => 7507362
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[9] => Array
                (
                    [id] => 7507363
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[10] => Array
                (
                    [id] => 7507364
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[11] => Array
                (
                    [id] => 7507365
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[12] => Array
                (
                    [id] => 7507366
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[13] => Array
                (
                    [id] => 7507367
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[14] => Array
                (
                    [id] => 7507368
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[15] => Array
                (
                    [id] => 7507369
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[16] => Array
                (
                    [id] => 7507370
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

[17] => Array
                (
                    [id] => 7507371
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73103850&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 06:56:09
                    [modified] => 2024-05-07 06:56:09
                )

)

)

EXIT

Closed

14 Stuart Street, Everett MA 02149

$849,000

Annual Expenses for 14 Stuart Street, Everett MA 02149

Annual Income & Unit Breakdown for 14 Stuart Street, Everett MA 02149

General Information for 14 Stuart Street, Everett MA 02149

Disclosures for 14 Stuart Street, Everett MA 02149

Financial Information for 14 Stuart Street, Everett MA 02149

Location Information for 14 Stuart Street, Everett MA 02149

Contact Information for 14 Stuart Street, Everett MA 02149

Agent

Office

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Concord

Craig M. Pitzi