Overview Property Details Payment Calculator Walkability

Pending

125-129 Arlington St, Chelsea MA 02150

$2,200,000

Estimated $5,028.29/month Calculator

Multi Family

Total Units: 9

Price Per Unit: $244,444.44

Total Rent: 49680/year

Estimated CAP Rate: 1.46%

13 Bedrooms

9 Full Baths

6,244 SqFt

Total Parking: 0

3,484 SqFt

125 Arlington Street is a nine unit multi-family building comprised of four 2-Bedroom/1-Bathroom units, three 1-Bedroom/1-Bathroom units, and two Studio units with 6,244 square feet of living area in 9,298 total square feet on a 0.08-acre parcel. The Property is separately m...

This home has been viewed 22 times

Last Checked: June 21st, 2025 at 8:33am (Source: MLS PIN #73357408)

Gross Income: $49,680

Gross Expenses: $17,532

Net Income Calc: $32,148

CAP Rate: 1.46%

Annual Expenses for 125-129 Arlington St, Chelsea MA 02150

Total Gross Expenses (Calculated)$17,532/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$17,532

Annual Income & Unit Breakdown for 125-129 Arlington St, Chelsea MA 02150

Total Gross Income (Calculated)$49,680

Unit 1

Rental Income$2,000

LeaseN

Bedrooms0

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesWater, Unit 1(heat, Hot Water), Unit 2(heat

Unit 2

Rental Income$2,140

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesWater, Unit 1(heat, Hot Water), Unit 2(heat

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesWater, Unit 1(heat, Hot Water), Unit 2(heat

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesWater, Unit 1(heat, Hot Water), Unit 2(heat

General Information for 125-129 Arlington St, Chelsea MA 02150

Listing ID73357408

Property TypeMulti Family / 5+ Family

Price$2,200,000 ($352.34/SqFt)

Style5-9 Family

CityChelsea

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total6,244 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningBH

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 125-129 Arlington St, Chelsea MA 02150

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$81,805

Total Gross Income By Broker$199,028

Total Net Income By Broker$117,223

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 125-129 Arlington St, Chelsea MA 02150

Real Estate Taxes$17,532

Tax Year25

Assessed Value$1,502,200

Financial Data Source

Total Gross Expenses By Broker$81,805

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$199,028

BostonRealEstate.com Gross Income

Total Net Income By Broker$117,223

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)1.46%

Location Information for 125-129 Arlington St, Chelsea MA 02150

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Tennis Court(s), Private School

Contact Information for 125-129 Arlington St, Chelsea MA 02150

Agent

Name: Kelleher - Pentore Team

MLS ID: TM359859

Office ID: AN2723

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Phone: 781-776-4002

City: Boston

State: MA

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

City: Lynnfield

State: MA

Payment Calculator

$15,016.70 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,461.00

Principal & Interest $13,555.70

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,484 SqFt)
    [add_date] => 2025-04-10 08:43:17
    [address] => Arlington St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM359859
            [name] => Kelleher - Pentore Team
            [national_association] => 
            [office] => AN2723
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 6,244 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,484 SqFt
    [assessed_value] => $1,502,200
    [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] => 9 Full
    [bedrooms] => 13
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 125-129 Arlington St Chelsea
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 1.46%
    [city] => Chelsea
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Medical Facility
            [7] => Laundromat
            [8] => Public Transportation
            [9] => T-station
            [10] => Pool
            [11] => Tennis Court(s)
            [12] => Private School
        )

[compensation_based_on] => Array
        (
        )

[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] => 125 Arlington Street is a nine unit multi-family building comprised of four 2-Bedroom/1-Bathroom units, three 1-Bedroom/1-Bathroom units, and two Studio units with 6,244 square feet of living area in 9,298 total square feet on a 0.08-acre parcel. The Property is separately metered for electricity, which the tenants pay directly. The Landlord is responsible for common area electric, gas-fired heat and hot water, and domestic water and sewer. The Property features an on-site laundry facility. 125-129 Arlington St is also being offered with three additional multifamily properties in The Maverick Portfolio (MLS #73357409)
    [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] => Other
        )

[frontage_length] => 
    [full_baths] => 9
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $199,028
        )

[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] => 609461
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-21 08:33:21
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 6,244 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73357408
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 32148
    [net_operating_income] => Array
        (
            [0] => $117,223
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 9
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $81,805
        )

[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] => 781-776-4004
    [pool_features] => Array
        (
        )

[price] => $2,200,000
    [price_per_sqft] => 352.34
    [price_per_unit] => 244444.44444444
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $17,532
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Water
            [1] => Unit 1(heat
            [2] => Hot Water)
            [3] => Unit 2(heat
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 27
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 125-129
    [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] => 25
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN212671
                    [name] => Dennis Kelleher
                    [phone] => 781-776-4002
                    [address] => 600 Market St. Suite 686
                    [city] => Boston
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

[1] => 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] => 17532
    [total_gross_income] => 49680
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2000
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2140
        )

[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] => 125-129 Arlington St, Chelsea MA 02150
        )

[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] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02150
    [zoning] => BH
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 118094254
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/609461/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:23
                    [modified] => 2025-06-21 08:33:23
                )

[1] => Array
                (
                    [id] => 118095307
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[2] => Array
                (
                    [id] => 118095308
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[3] => Array
                (
                    [id] => 118095309
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[4] => Array
                (
                    [id] => 118095310
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[5] => Array
                (
                    [id] => 118095311
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[6] => Array
                (
                    [id] => 118095312
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[7] => Array
                (
                    [id] => 118095313
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[8] => Array
                (
                    [id] => 118095314
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[9] => Array
                (
                    [id] => 118095315
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[10] => Array
                (
                    [id] => 118095316
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[11] => Array
                (
                    [id] => 118095317
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[12] => Array
                (
                    [id] => 118095318
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

[13] => Array
                (
                    [id] => 118095319
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357408&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-06-21 08:33:34
                    [modified] => 2025-06-21 08:33:34
                )

)

)

EXIT

Pending

125-129 Arlington St, Chelsea MA 02150

$2,200,000

Annual Expenses for 125-129 Arlington St, Chelsea MA 02150

Annual Income & Unit Breakdown for 125-129 Arlington St, Chelsea MA 02150

General Information for 125-129 Arlington St, Chelsea MA 02150

Disclosures for 125-129 Arlington St, Chelsea MA 02150

Financial Information for 125-129 Arlington St, Chelsea MA 02150

Location Information for 125-129 Arlington St, Chelsea MA 02150

Contact Information for 125-129 Arlington St, Chelsea MA 02150

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team