Overview Property Details Payment Calculator Walkability

Active

36-38 Coleman St, Boston MA 02125

$1,165,000

Estimated $2,670.21/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $582,500

Total Rent: 79140/year

Estimated CAP Rate: 5.28%

8 Bedrooms

4 Full Baths

3,198 SqFt

Total Parking: 2

5,000 SqFt

Great two family investment property lease through January 2026. Renovated to the studs in 2019 featuring 4 large bedrooms, 2 full bathrooms, central AC, new electric in each unit, new plumbing. Located on a larger 5,000 square foot lot, there is the potential for significan...

This home has been viewed 84 times

Last Checked: June 18th, 2025 at 5:23am (Source: MLS PIN #73390827)

Gross Income: $79,140

Gross Expenses: $17,624

Net Income Calc: $61,516

CAP Rate: 5.28%

Annual Expenses for 36-38 Coleman St, Boston MA 02125

Total Gross Expenses (Calculated)$17,624/year

APOD AvailableNo

Heating

Electricity

Water$2,500

Gas$2,500

Insurance$2,500

Sewer$2,500

Trash Removal

Repair & Maintenance$2,000

Management

Miscellaneous$1,250

Real Estate Tax$9,374

Annual Income & Unit Breakdown for 36-38 Coleman St, Boston MA 02125

Total Gross Income (Calculated)$79,140

Unit 1

Rental Income$3,400

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$3,195

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

General Information for 36-38 Coleman St, Boston MA 02125

Listing ID73390827

Property TypeMulti Family

Price$1,165,000 ($364.29/SqFt)

StyleMulti Family

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total3,198 SqFt

Approximate Lot Size (Acres)0.11 acres

Total Parking2

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsRenovated Since

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionConcrete Perimeter,Stone

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 36-38 Coleman St, Boston MA 02125

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$16,500

Total Gross Income By Broker$79,140

Total Net Income By Broker$63,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 36-38 Coleman St, Boston MA 02125

Real Estate Taxes$9,374

Tax Year2025

Assessed Value$809,500

Financial Data SourceOwner

Total Gross Expenses By Broker$16,500

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$79,140

BostonRealEstate.com Gross Income

Total Net Income By Broker$63,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.28%

Location Information for 36-38 Coleman St, Boston MA 02125

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesPark, Public Transportation

Contact Information for 36-38 Coleman St, Boston MA 02125

Agent

Name: Jason Gell

MLS ID: BB806543

Office ID: AC1264

National Association ID: 449530251

Address: 54 Telegraph Street

City: Boston

State: MA

Zip: 02127

Office

Name: RE/MAX On the Charles

MLS Office ID: AC1264

Phone: 781-894-1882

Payment Calculator

$7,959.53 per month

30 Years Fixed, 6.75% Interest

Property Taxes $781.17

Principal & Interest $7,178.36

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX On the Charles

Jason Gell

Agent Phone

Office Phone

(781) 894-1882

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (5,000 SqFt)
    [add_date] => 2025-06-14 09:08:19
    [address] => Coleman St
    [agent] => Array
        (
            [address] => 54 Telegraph Street
            [city] => Boston
            [id] => BB806543
            [name] => Jason Gell
            [national_association] => 449530251
            [office] => AC1264
            [state] => MA
            [zip] => 02127
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,198 SqFt
    [approx_lot_size_acres] => 0.11 acres
    [approx_lot_size_sqft] => 5,000 SqFt
    [assessed_value] => $809,500
    [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] => 4 Full
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 36-38 Coleman St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 5.28%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Park
            [1] => Public Transportation
        )

[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] => Great two family investment property lease through January 2026. Renovated to the studs in 2019 featuring 4 large bedrooms, 2 full bathrooms, central AC, new electric in each unit, new plumbing. Located on a larger 5,000 square foot lot, there is the potential for significant development or addition. This is a very stable income producing home with the potential to increase rents or further develop the property. Each unit has in unit laundry
    [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
        (
            [0] => Owner
        )

[fireplaces] => Array
        (
            [0] => 9
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter,Stone
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $2,500
        )

[gross_income] => Array
        (
            [0] => $79,140
        )

[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] => 642753
    [insurance_expense] => Array
        (
            [0] => $2,500
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-18 05:23:16
    [laundry_features] => Array
        (
            [0] => Electric Dryer Hookup
            [1] => Washer Hookup
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 2
    [living_area] => 3,198 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $1,250
        )

[mls_area] => 
    [mls_id] => 73390827
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 61516
    [net_operating_income] => Array
        (
            [0] => $63,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AC1264
            [name] => RE/MAX On the Charles
            [phone] => 781-894-1882
        )

[operating_expense] => Array
        (
            [0] => $16,500
        )

[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] => 617-670-1111
    [pool_features] => Array
        (
        )

[price] => $1,165,000
    [price_per_sqft] => 364.29
    [price_per_unit] => 582500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $9,374
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $2,000
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $2,500
        )

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

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

[street_number] => 36-38
    [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] => 1
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 17624
    [total_gross_income] => 79140
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 3400
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3195
        )

[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] => 36-38 Coleman St, Boston MA 02125
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $2,500
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1905
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02125
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 116466350
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/642753/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:18
                    [modified] => 2025-06-18 05:23:19
                )

[1] => Array
                (
                    [id] => 116467385
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[2] => Array
                (
                    [id] => 116467386
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[3] => Array
                (
                    [id] => 116467387
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[4] => Array
                (
                    [id] => 116467388
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[5] => Array
                (
                    [id] => 116467389
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[6] => Array
                (
                    [id] => 116467390
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[7] => Array
                (
                    [id] => 116467391
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

[8] => Array
                (
                    [id] => 116467392
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73390827&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-18 05:23:30
                    [modified] => 2025-06-18 05:23:30
                )

)

)

EXIT