Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

52-54 Ellington St, Boston MA 02121

$999,000

Estimated $2,354.54/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $499,500

Total Rent: 69600/year

Estimated CAP Rate: 6.08%

6 Bedrooms

3 Full Baths

3,278 SqFt

Total Parking: 4 (1 Garage)

5,509 SqFt

Discover this stunning multi-family home in vibrant Dorchester. Built in 2006, it offers 3,278 sq. ft. with 6 bedrooms and 3 bathrooms. The first unit is a single-level layout, while the recently renovated second unit spans two floors. Recent updates include a new roof, gutters, and hot water heaters. There's exciting potential to convert the basement into a fourth unit, with plans already submitted for a third unit on the third floor. Features include a garage, off-street parking, and proximity to schools and transit. Don’t miss this exceptional opportunity.

This home has been viewed 108 times

Last Checked: October 7th, 2024 at 4:19pm (Source: MLS PIN #73257862)

Gross Income: $69,600

Gross Expenses: $8,816

Net Income Calc: $60,784

CAP Rate: 6.08%

Annual Expenses for 52-54 Ellington St, Boston MA 02121

Total Gross Expenses (Calculated)$8,816/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,816

Annual Income & Unit Breakdown for 52-54 Ellington St, Boston MA 02121

Total Gross Income (Calculated)$69,600

Unit 1

Rental Income$1,800

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesNo

Unit 2

Rental Income$4,000

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit2

HeatingNo

Rent IncludesNo

General Information for 52-54 Ellington St, Boston MA 02121

Listing ID73257862

Property TypeMulti Family / 2 Family

Price$999,000 ($304.76/SqFt)

Style2 Family - 2 Units Up/down

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total3,278 SqFt

Approximate Lot Size (Acres)0.13 acres

Total Parking4 (1 Garage)

Garage Parking1 / Detached

Year Built2006

Year Built SourceAppraiser

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsNo

Lot FeaturesNo

Foundation Area

Foundation DescriptionConcrete Perimeter,Block

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesNo

Energy Features

Terms

Disclosures for 52-54 Ellington St, Boston MA 02121

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceAppraiser

Title 5

Exclusions

Disclosures

Financial Data SourceTax Return

Total Gross Expenses By Broker$0

Total Gross Income By Broker$69,600

Total Net Income By Broker$69,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation1

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 52-54 Ellington St, Boston MA 02121

Real Estate Taxes$8,816

Tax Year2024

Assessed Value$808,800

Financial Data SourceTax Return

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$69,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$69,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.08%

Location Information for 52-54 Ellington St, Boston MA 02121

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesNo

Contact Information for 52-54 Ellington St, Boston MA 02121

Agent

Name: Donald Walker

MLS ID: CN234688

Office ID: AN8145

National Association ID: 449598206

Address: 1459 Vfw Parkway Apt. B26

City: Chestnut Hill

State: MA

Zip: 02132

Office

Name: Fathom Realty

MLS Office ID: AN8145

Phone: 888-455-6040

Team Members

Payment Calculator

, Interest

Property Taxes 734.67

Principal & Interest 6155.52

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Fathom Realty

Donald Walker

Agent Phone

Office Phone

(888) 455-6040

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,509 SqFt)
    [add_date] => 2024-06-27 09:17:54
    [address] => Ellington St
    [agent] => Array
        (
            [address] => 1459 Vfw Parkway Apt. B26
            [city] => Chestnut Hill
            [id] => CN234688
            [name] => Donald Walker
            [national_association] => 449598206
            [office] => AN8145
            [state] => MA
            [zip] => 02132
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,278 SqFt
    [approx_lot_size_acres] => 0.13 acres
    [approx_lot_size_sqft] => 5,509 SqFt
    [assessed_value] => $808,800
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

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

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
            [0] => No
        )

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

[building_management] => Array
        (
        )

[building_debug] => 52-54 Ellington St 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] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.08%
    [city] => Boston
    [community_features] => Array
        (
            [0] => No
        )

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

[complex_complete] => Array
        (
        )

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

[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] => Discover this stunning multi-family home in vibrant Dorchester. Built in 2006, it offers 3,278 sq. ft. with 6 bedrooms and 3 bathrooms. The first unit is a single-level layout, while the recently renovated second unit spans two floors. Recent updates include a new roof, gutters, and hot water heaters. There's exciting potential to convert the basement into a fourth unit, with plans already submitted for a third unit on the third floor. Features include a garage, off-street parking, and proximity to schools and transit. Don’t miss this exceptional opportunity.
    [disclosures] => 
    [documents_available] => Array
        (
            [0] => No
        )

[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] => 1
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Tax Return
        )

[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,Block
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 1 / Detached
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $69,600
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => No
        )

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

[id] => 521057
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-10-07 16:19:05
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,278 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => Dorchester
    [mls_id] => 73257862
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 60784
    [net_operating_income] => Array
        (
            [0] => $69,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN8145
            [name] => Fathom Realty
            [phone] => 888-455-6040
        )

[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
        (
            [0] => No
        )

[phone] => 617-959-0124
    [pool_features] => Array
        (
            [0] => No
        )

[price] => $999,000
    [price_per_sqft] => 304.76
    [price_per_unit] => 499500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => $8,816
    [references_required] => Array
        (
        )

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

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [senior_community] => No
    [sewer] => Array
        (
        )

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

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Withdrawn
        )

[street_number] => 52-54
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2024
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN234688
                    [name] => Donald Walker
                    [phone] => 617-959-0124
                    [address] => 1459 Vfw Parkway Apt. B26
                    [city] => Chestnut Hill
                    [state] => MA
                    [zip] => 02132
                    [office] => AN8145
                    [national_association] => 449598206
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8816
    [total_gross_income] => 69600
    [total_parking] => 4 (1 Garage)
    [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] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1800
        )

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

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 4000
        )

[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] => 52-54 Ellington St, 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
        (
            [0] => No
        )

[year_built] => 2006
    [year_built_details] => Actual
    [year_built_source] => Appraiser
    [year_renovated] => 
    [zip] => 02121
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 36837852
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/521057/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:08
                    [modified] => 2024-10-07 16:19:09
                )

[1] => Array
                (
                    [id] => 36838369
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[2] => Array
                (
                    [id] => 36838370
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[3] => Array
                (
                    [id] => 36838371
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[4] => Array
                (
                    [id] => 36838372
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[5] => Array
                (
                    [id] => 36838373
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[6] => Array
                (
                    [id] => 36838374
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[7] => Array
                (
                    [id] => 36838375
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[8] => Array
                (
                    [id] => 36838376
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[9] => Array
                (
                    [id] => 36838377
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[10] => Array
                (
                    [id] => 36838378
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

[11] => Array
                (
                    [id] => 36838379
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73257862&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-10-07 16:19:14
                    [modified] => 2024-10-07 16:19:14
                )

)

)

EXIT