Overview Property Details Payment Calculator Walkability

Withdrawn

24-26 Eutaw St, Boston MA 02128

$1,400,000

Estimated $3,420.09/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $233,333.33

Total Rent: 6000/year

Estimated CAP Rate: -2.29%

10 Bedrooms

6 Full Baths

4,572 SqFt

Total Parking: 0

3,049 SqFt

24-26 Eutaw St is a three-story building and contains a total of six units, consisting of two (2), 1-Bedroom/1-Bathroom units and four (4), 2-Bedroom/1-Bathroom units. Each unit features a laundry hook-up and a back porch. Each unit is separately metered for electricity and ...

This home has been viewed 57 times

Last Checked: March 18th, 2025 at 4:19am (Source: MLS PIN #73330915)

Gross Income: $6,000

Gross Expenses: $38,000

Net Income Calc: $32,000

CAP Rate: -2.29%

Beach Front

Annual Expenses for 24-26 Eutaw St, Boston MA 02128

Total Gross Expenses (Calculated)$38,000/year

APOD AvailableNo

Heating

Electricity

Water$4,400

Gas$4,400

Insurance$6,000

Sewer$4,400

Trash Removal

Repair & Maintenance

Management

Miscellaneous$13,800

Real Estate Tax$13,800

Annual Income & Unit Breakdown for 24-26 Eutaw St, Boston MA 02128

Total Gross Income (Calculated)$6,000

Unit 1

Rental Income$500

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 24-26 Eutaw St, Boston MA 02128

Listing ID73330915

Property TypeMulti Family / 5+ Family

Price$1,400,000 ($306.21/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaEast Boston

Neighborhood(s)

Approximate Living Area Total4,572 SqFt

Approximate Lot Size (Acres)0.07 acres

Total Parking0

Garage Parking

Year Built1880

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesBeach Front, 1/2 To 1 Mile To Beach, Creek

Energy Features

Terms

Disclosures for 24-26 Eutaw St, Boston MA 02128

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$24,200

Total Gross Income By Broker$18,000

Total Net Income By Broker$0

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 24-26 Eutaw St, Boston MA 02128

Real Estate Taxes$13,800

Tax Year25

Assessed Value$1,188,700

Financial Data Source

Total Gross Expenses By Broker$24,200

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$18,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$0

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)-2.29%

Location Information for 24-26 Eutaw St, Boston MA 02128

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaEast Boston

Area AmenitiesHighway Access, House Of Worship, Public School, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Tennis Court(s), Marina, Private School

Contact Information for 24-26 Eutaw St, Boston MA 02128

Agent

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Address: 600 Market St. Suite 686

City: Boston

State: MA

Zip: 01940

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

City: Lynnfield

State: MA

Payment Calculator

$9,776.35 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,150.00

Principal & Interest $8,626.35

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Dennis Kelleher

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.07 acres (3,049 SqFt)
    [add_date] => 2025-01-31 07:58:11
    [address] => Eutaw St
    [agent] => Array
        (
            [address] => 600 Market St. Suite 686
            [city] => Boston
            [id] => CN212671
            [name] => Dennis Kelleher
            [national_association] => 
            [office] => AN2723
            [state] => MA
            [zip] => 01940
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,572 SqFt
    [approx_lot_size_acres] => 0.07 acres
    [approx_lot_size_sqft] => 3,049 SqFt
    [assessed_value] => $1,188,700
    [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] => 10
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 24-26 Eutaw St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => -2.29%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Park
            [4] => Medical Facility
            [5] => Laundromat
            [6] => Public Transportation
            [7] => T-station
            [8] => Pool
            [9] => Tennis Court(s)
            [10] => Marina
            [11] => Private School
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => 24-26 Eutaw St is a three-story building and contains a total of six units, consisting of two (2), 1-Bedroom/1-Bathroom units and four (4), 2-Bedroom/1-Bathroom units. Each unit features a laundry hook-up and a back porch. Each unit is separately metered for electricity and gas (heat and hot water), which the Tenants pay directly. The Landlord is responsible for water and sewer. In-place rents are below the current market rent for comparable units in the area, offering the Buyer the potential to raise rents and increase current revenue through programmatic upgrades of the unrenovated unit interiors. 26 Eutaw St is also being offered individually (MLS ID: 73330916)
    [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] => 6
        )

[first_month_required] => Array
        (
        )

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

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

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

[gas_expense] => Array
        (
            [0] => $4,400
        )

[gross_income] => Array
        (
            [0] => $18,000
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
            [2] => Creek
        )

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

[id] => 583216
    [insurance_expense] => Array
        (
            [0] => $6,000
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-03-18 04:19:14
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 4,572 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] => $13,800
        )

[mls_area] => East Boston
    [mls_id] => 73330915
    [neighborhoods] => Array
        (
        )

[net_income_calc] => -32000
    [net_operating_income] => Array
        (
            [0] => $0
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $24,200
        )

[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] => 781-776-4002
    [pool_features] => Array
        (
        )

[price] => $1,400,000
    [price_per_sqft] => 306.21
    [price_per_unit] => 233333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $13,800
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 22
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $4,400
        )

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

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

[street_number] => 24-26
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [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] => 25
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN212669
                    [name] => John Pentore
                    [phone] => 781-776-4004
                    [address] => 600 Market St. Suite 686
                    [city] => Lynnfield
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 38000
    [total_gross_income] => 6000
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 500
        )

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

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

[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] => 24-26 Eutaw St, Boston MA 02128
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $4,400
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
            [2] => Creek
        )

[year_built] => 1880
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02128
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 79592059
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/583216/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[1] => Array
                (
                    [id] => 79592092
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[2] => Array
                (
                    [id] => 79592093
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[3] => Array
                (
                    [id] => 79592094
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[4] => Array
                (
                    [id] => 79592095
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[5] => Array
                (
                    [id] => 79592096
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[6] => Array
                (
                    [id] => 79592097
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[7] => Array
                (
                    [id] => 79592098
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[8] => Array
                (
                    [id] => 79592099
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[9] => Array
                (
                    [id] => 79592100
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[10] => Array
                (
                    [id] => 79592101
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[11] => Array
                (
                    [id] => 79592102
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[12] => Array
                (
                    [id] => 79592103
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[13] => Array
                (
                    [id] => 79592104
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

[14] => Array
                (
                    [id] => 79592105
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73330915&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-03-18 04:19:14
                    [modified] => 2025-03-18 04:19:14
                )

)

)

EXIT

Withdrawn

24-26 Eutaw St, Boston MA 02128

$1,400,000

Annual Expenses for 24-26 Eutaw St, Boston MA 02128

Annual Income & Unit Breakdown for 24-26 Eutaw St, Boston MA 02128

General Information for 24-26 Eutaw St, Boston MA 02128

Disclosures for 24-26 Eutaw St, Boston MA 02128

Financial Information for 24-26 Eutaw St, Boston MA 02128

Location Information for 24-26 Eutaw St, Boston MA 02128

Contact Information for 24-26 Eutaw St, Boston MA 02128

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Dennis Kelleher