Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

29 Sutherland Rd., Boston MA 02135

$3,249,000

Estimated $7,503/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $812,250

Total Rent: 199500/year

Estimated CAP Rate:

13 Bedrooms

Baths

5541

Total Parking: 7

9,327 (0.21)

*** Approvals to build an additional 3 units totalling 7 Units. This Beautiful, Unique and well maintained 4 family is up for grabs in a perfect location. The owners meticulously cared for this gem over the years and are sad to see it go. The building was fully renovated appx 20 years ago and comes with full indoor sprinkler system, fire alarm system, central heat and central a/c , laundry hookups inside every apartment, laundry room in the basement, separate water lines to each unit for easy meter installation, outdoor irrigation system, driveway with 7 designated spaces but could definitely fit more, and approved architectural plans to build 3 units (4 additional bedrooms) attached to the right side of the building. Listing agent will provide plans and projected rent roll upon request.This is a solid investment!

This home has been viewed 57 times

Last Checked: January 12th, 2025 at 5:19am (Source: MLS PIN #73323910)

Gross Income: $199,500

Gross Expenses: $34,436

Net Income Calc: $165,064

Annual Expenses for 29 Sutherland Rd., Boston MA 02135

Total Gross Expenses (Calculated)$34,436/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax26816

Annual Income & Unit Breakdown for 29 Sutherland Rd., Boston MA 02135

Total Gross Income (Calculated)$199,500

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 29 Sutherland Rd., Boston MA 02135

Listing ID73323910

Property TypeMulti Family / 4 Family

Price3249000 ($586.36/SqFt)

Style4 Family

CityBoston

CountySuffolk

MLS AreaBrighton's Cleveland Circle

Neighborhood(s)

Approximate Living Area Total5541

Approximate Lot Size (Acres)0.21

Total Parking7

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR3

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 29 Sutherland Rd., Boston MA 02135

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceOther

ExclusionsBar Top In Shed Is Custom And Is Not Included

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 29 Sutherland Rd., Boston MA 02135

Real Estate Taxes26816

Tax Year2024

Assessed Value$2,460,200

Financial Data SourceEstimated

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 29 Sutherland Rd., Boston MA 02135

Neighborhood(s)

MLS AreaBrighton's Cleveland Circle

Area AmenitiesWalk/jog Trails

Contact Information for 29 Sutherland Rd., Boston MA 02135

Agent

Name: Brian Perry

Office

Name: Concept Properties

Phone: 617-785-4886

Payment Calculator

, Interest

Property Taxes 2234.67

Principal & Interest 20019.3

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Concept Properties

Brian Perry

Agent Phone

Office Phone

(617) 785-4886

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.21 acres (9,327 SqFt)
    [add_date] => 2025-01-08 07:43:11
    [address] => Sutherland Rd.
    [agent] => Array
        (
            [address] => 70 Worthen Ave
            [city] => Weymouth
            [id] => CN221081
            [name] => Brian Perry
            [national_association] => 
            [office] => AN3962
            [state] => MA
            [zip] => 02188
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 5541
    [approx_lot_size_acres] => 0.21
    [approx_lot_size_sqft] => 9327
    [assessed_value] => $2,460,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 13
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => *** Approvals to build an additional 3 units totalling 7 Units. This Beautiful, Unique and well maintained 4 family is up for grabs in a perfect location. The owners meticulously cared for this gem over the years and are sad to see it go. The building was fully renovated appx 20 years ago and comes with full indoor sprinkler system, fire alarm system, central heat and central a/c , laundry hookups inside every apartment, laundry room in the basement, separate water lines to each unit for easy meter installation, outdoor irrigation system, driveway with 7 designated spaces but could definitely fit more,  and approved architectural plans to build 3 units (4 additional bedrooms) attached to the right side of the building. Listing agent will provide plans and projected rent roll upon request.This is a solid investment!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Bar Top In Shed Is Custom And Is Not Included
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

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

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-01-12 05:19:01
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Brighton's Cleveland Circle
    [mls_id] => 73323910
    [neighborhoods] => 
    [net_income_calc] => 165064
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => AN3962
            [name] => Concept Properties
            [phone] => 617-785-4886
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 3249000
    [price_per_sqft] => 586.36
    [price_per_unit] => 812250
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => 26816
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 29
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 29
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => 2024
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 34436
    [total_gross_income] => 199500
    [total_parking] => 7
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

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

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

[unit_4_bathrooms] => 2 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 3
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 29 Sutherland Rd., Boston MA 02135
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 
    [waterfront_features] => Array
        (
        )

[year_built] => 1910
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02135
    [zips] => 
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/576318/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73323910&w=1024&h=768&n=16
        )

[raw] => 
)

EXIT

14 More Photos

Withdrawn

29 Sutherland Rd., Boston MA 02135

$3,249,000

Annual Expenses for 29 Sutherland Rd., Boston MA 02135

Annual Income & Unit Breakdown for 29 Sutherland Rd., Boston MA 02135

General Information for 29 Sutherland Rd., Boston MA 02135

Disclosures for 29 Sutherland Rd., Boston MA 02135

Financial Information for 29 Sutherland Rd., Boston MA 02135

Location Information for 29 Sutherland Rd., Boston MA 02135

Contact Information for 29 Sutherland Rd., Boston MA 02135

Agent

Office

Payment Calculator

Exclusive Listing Agent

Concept Properties

Brian Perry