Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

3&5 Oxford Ave, Belmont MA 02478

$3,900,000

Estimated $8,409.33/month Calculator

Multi Family

Total Units: 1

Price Per Unit: $3,900,000

Total Rent: 0/year

Estimated CAP Rate: -0.64%

0 Bedrooms

Baths

7,956 SqFt

Total Parking: 8

8,500 SqFt

Rare to Market standard six family income property, PLUS adjacent two family home in very convenient location. Bus line at corner into Harvard Square. Both properties been substantially renovated about ten years ago. Annual gross income aproximately 210K. All units are tenant at will. All units have central a/c, granite counter kitchens, and six family has rear porches as well as common laundry in the basement. PLUS the six family is already converted to condos. Rents on the six family are as follows - FIve units rented at $2,000/mo, and one unit rented at $2,200/mo. The two family rentals gather $2,600/mo and $2,750/mo.The rents on the six family include water and sewer and hot water . Total lot size estimated .

This home has been viewed 22 times

Last Checked: May 7th, 2024 at 9:07am (Source: MLS PIN #73177418)

Gross Income: $0

Gross Expenses: $25,026

Net Income Calc: $25,026

CAP Rate: -0.64%

Annual Expenses for 3&5 Oxford Ave, Belmont MA 02478

Total Gross Expenses (Calculated)$25,026/year

APOD Available

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$25,026

Annual Income & Unit Breakdown for 3&5 Oxford Ave, Belmont MA 02478

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent Includes

General Information for 3&5 Oxford Ave, Belmont MA 02478

Listing ID73177418

Property TypeMulti Family / 5+ Family

Price$3,900,000

Style

CityBelmont

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total7,956 SqFt

Approximate Lot Size (Acres)0.2 acres

Total Parking8

Garage Parking

Year Built1900

Year Built Source

Year Renovated

Year Built Details

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation Description

Accessible Features

Outdoor Space

ZoningR

Zoning DetailsLegal Conforming

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 3&5 Oxford Ave, Belmont MA 02478

Lead Paint

UFFI

Living Area Includes Basement

Living Area Disclosure

Building Area Source

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$210,000

Total Net Income By Broker$0

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.25

Facilitator Compensation2.25

Sub-Agent Compensation

Compensation Based On

Financial Information for 3&5 Oxford Ave, Belmont MA 02478

Real Estate Taxes$25,026

Tax Year2023

Assessed Value

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$210,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$0

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)-0.64%

Location Information for 3&5 Oxford Ave, Belmont MA 02478

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 3&5 Oxford Ave, Belmont MA 02478

Agent

Name: Gary Vrotsos Team

Office

Name: Coldwell Banker Realty - Cambridge

Phone: 617-864-4430

Team Members

Name: Gary S. Vrotsos

Phone: 781-838-1445

Payment Calculator

, Interest

Property Taxes 2085.5

Principal & Interest 24030.56

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Cambridge

Gary Vrotsos Team

Agent Phone

Office Phone

(617) 864-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.2 acres (8,500 SqFt)
    [add_date] => 2024-05-07 09:07:07
    [address] => Oxford Ave
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM302431
            [name] => Gary Vrotsos Team
            [national_association] => 
            [office] => AN6200
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 7,956 SqFt
    [approx_lot_size_acres] => 0.2 acres
    [approx_lot_size_sqft] => 8,500 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] => 
    [bedrooms] => 0
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
        )

[building_management] => Array
        (
        )

[building_debug] => 3&5 Oxford Ave Belmont
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.25
    [buyer_agent_id] => CN251905
    [buyer_office_id] => B95027
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => -0.64%
    [city] => Belmont
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => Rare to Market standard six family income property, PLUS adjacent two family home in very convenient location. Bus line at corner into Harvard Square. Both properties been substantially renovated about ten years ago. Annual gross income aproximately 210K. All units are tenant at will. All units have central a/c, granite counter kitchens, and six family has rear porches as well as common laundry in the basement. PLUS the six family is already converted to condos. Rents on the six family are as follows - FIve units rented at $2,000/mo, and one unit rented at $2,200/mo. The two family rentals gather $2,600/mo and $2,750/mo.The rents on the six family include water and sewer and hot water . Total lot size estimated .
    [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] => 2.25
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 0
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $210,000
        )

[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] => 346165
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 09:07:07
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 7,956 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
        )

[lot_features] => Array
        (
        )

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

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

[mls_area] => 
    [mls_id] => 73177418
    [neighborhoods] => Array
        (
        )

[net_income_calc] => -25026
    [net_operating_income] => Array
        (
            [0] => $0
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 1
    [office] => Array
        (
            [id] => AN6200
            [name] => Coldwell Banker Realty - Cambridge
            [phone] => 617-864-4430
        )

[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] => 617-901-7117
    [pool_features] => Array
        (
        )

[price] => $3,900,000
    [price_per_sqft] => 0
    [price_per_unit] => 3900000
    [private_pool] => No
    [property_sub_type] => Array
        (
        )

[real_estate_tax] => $25,026
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 0
    [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] => 3&5
    [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] => BB810621
                    [name] => Gary S. Vrotsos
                    [phone] => 781-838-1445
                    [address] => 
                    [city] => 
                    [state] => 
                    [zip] => 
                    [office] => AN6200
                    [national_association] => 449532873
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 25026
    [total_gross_income] => 0
    [total_parking] => 8
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 
    [unit_1_bedrooms] => 
    [unit_1_floor] => 
    [unit_1_lease] => Array
        (
        )

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

[unit_2_bathrooms] => 
    [unit_2_bedrooms] => 
    [unit_2_floor] => 
    [unit_2_lease] => Array
        (
        )

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

[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] => 3&5 Oxford Ave, Belmont MA 02478
        )

[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] => 
    [year_built_source] => 
    [year_renovated] => 
    [zip] => 02478
    [zoning] => R
    [zoning_details] => Legal Conforming
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7760498
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/346165/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:07
                    [modified] => 2024-05-07 09:07:07
                )

[1] => Array
                (
                    [id] => 7760855
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[2] => Array
                (
                    [id] => 7760856
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[3] => Array
                (
                    [id] => 7760857
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[4] => Array
                (
                    [id] => 7760858
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[5] => Array
                (
                    [id] => 7760859
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[6] => Array
                (
                    [id] => 7760860
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[7] => Array
                (
                    [id] => 7760861
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[8] => Array
                (
                    [id] => 7760862
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[9] => Array
                (
                    [id] => 7760863
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[10] => Array
                (
                    [id] => 7760864
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[11] => Array
                (
                    [id] => 7760865
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[12] => Array
                (
                    [id] => 7760866
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[13] => Array
                (
                    [id] => 7760867
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[14] => Array
                (
                    [id] => 7760868
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[15] => Array
                (
                    [id] => 7760869
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[16] => Array
                (
                    [id] => 7760870
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[17] => Array
                (
                    [id] => 7760871
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

[18] => Array
                (
                    [id] => 7760872
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73177418&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 09:07:11
                    [modified] => 2024-05-07 09:07:11
                )

)

)

EXIT