Overview Property Details Payment Calculator Walkability

Withdrawn

89 Morris Street, Boston MA 02128

$1,450,000

Estimated $3,259.55/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $483,333.33

Total Rent: 103920/year

Estimated CAP Rate: 6.22%

6 Bedrooms

6 Full Baths

2,550 SqFt

Total Parking: 0

1,410 SqFt

Welcome to Morris Street! These units have great rentability and have never been vacant since construction in 2019, each with 2 beds / 2 baths. Fully leased through 8/31/2026, with rents for each unit increasing starting on 9/1. Kitchens with stainless steel appliances, whit...

This home has been viewed 39 times

Last Checked: July 12th, 2025 at 4:29am (Source: MLS PIN #73391298)

Gross Income: $103,920

Gross Expenses: $13,756

Net Income Calc: $90,164

CAP Rate: 6.22%

Annual Expenses for 89 Morris Street, Boston MA 02128

Total Gross Expenses (Calculated)$13,756/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance$2,856

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$10,900.60

Annual Income & Unit Breakdown for 89 Morris Street, Boston MA 02128

Total Gross Income (Calculated)$103,920

Unit 1

Rental Income$2,900

LeaseY

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,850

LeaseY

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,910

LeaseY

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 89 Morris Street, Boston MA 02128

Listing ID73391298

Property TypeMulti Family / 3 Family

Price$1,450,000 ($568.63/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaEast Boston's Eagle Hill

Neighborhood(s)

Approximate Living Area Total2,550 SqFt

Approximate Lot Size (Acres)0.03 acres

Total Parking0

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual,Approximate,Renovated Since

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor SpaceDeck

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features1 To 2 Mile To Beach

Energy Features

Terms

Disclosures for 89 Morris Street, Boston MA 02128

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOwner

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$14,045

Total Gross Income By Broker$103,920

Total Net Income By Broker$89,875

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 89 Morris Street, Boston MA 02128

Real Estate Taxes$10,900.60

Tax Year2025

Assessed Value$933,000

Financial Data Source

Total Gross Expenses By Broker$14,045

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$103,920

BostonRealEstate.com Gross Income

Total Net Income By Broker$89,875

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.22%

Location Information for 89 Morris Street, Boston MA 02128

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaEast Boston's Eagle Hill

Area AmenitiesHighway Access, Public School, Shopping, Park, Bike Path, Public Transportation, T-station, University

Contact Information for 89 Morris Street, Boston MA 02128

Agent

Name: Nico Longo

MLS ID: CN220267

Office ID: BB6400

National Association ID: 449590492

Address: 40 East Pier Drive #3211

City: Boston

State: MA

Zip: 02128

Office

Name: Century 21 Cityside

MLS Office ID: BB6400

Phone: 617-262-2600

Team Members

Name: Aleksandra Frasheri

MLS ID: CN212074

Office ID: BB6400

Phone: 617-953-8426

City: Boston

State: MA

Payment Calculator

$9,842.82 per month

30 Years Fixed, 6.75% Interest

Property Taxes $908.38

Principal & Interest $8,934.44

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Century 21 Cityside

Nico Longo

Agent Phone

Office Phone

(617) 262-2600

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.03 acres (1,410 SqFt)
    [add_date] => 2025-06-17 00:33:11
    [address] => Morris Street
    [agent] => Array
        (
            [address] => 40 East Pier Drive #3211
            [city] => Boston
            [id] => CN220267
            [name] => Nico Longo
            [national_association] => 449590492
            [office] => BB6400
            [state] => MA
            [zip] => 02128
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,550 SqFt
    [approx_lot_size_acres] => 0.03 acres
    [approx_lot_size_sqft] => 1,410 SqFt
    [assessed_value] => $933,000
    [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] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 89 Morris Street Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.22%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => Public School
            [2] => Shopping
            [3] => Park
            [4] => Bike Path
            [5] => Public Transportation
            [6] => T-station
            [7] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Welcome to Morris Street! These units have great rentability and have never been vacant since construction in 2019, each with 2 beds / 2 baths. Fully leased through 8/31/2026, with rents for each unit increasing starting on 9/1. Kitchens with stainless steel appliances, white cabinets and gold hardware give a timeless look. Bathroom floors feature custom mosaic tiling and marble-style tile in shower cavities. Gleaming hardwood floors throughout. Energy-efficient LED lighting plus brand new electrical and central A/C. Separately metered utilities. Just blocks to the Airport MBTA stop on the Blue Line (only 2 stops to Downtown Boston). Two blocks away from the East Boston Greenway with a public garden, bike and walk paths. Easy access to East Boston’s newest waterfront restaurants, boutique shops and more. Capitalize on the transformation currently underway in East Boston with this incredible location and investment opportunity.
    [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] => Concrete Perimeter
        )

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

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

[gross_income] => Array
        (
            [0] => $103,920
        )

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

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

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

[id] => 643978
    [insurance_expense] => Array
        (
            [0] => $2,856
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-12 04:29:18
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,550 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] => $0
        )

[mls_area] => East Boston's Eagle Hill
    [mls_id] => 73391298
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 90164
    [net_operating_income] => Array
        (
            [0] => $89,875
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB6400
            [name] => Century 21 Cityside
            [phone] => 617-262-2600
        )

[operating_expense] => Array
        (
            [0] => $14,045
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => None
    [patio_and_porch] => Array
        (
            [0] => Deck
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-797-5043
    [pool_features] => Array
        (
        )

[price] => $1,450,000
    [price_per_sqft] => 568.63
    [price_per_unit] => 483333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $10,900.60
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [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] => 89
    [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] => 2025
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN212074
                    [name] => Aleksandra Frasheri
                    [phone] => 617-953-8426
                    [address] => 7 Ardee Street
                    [city] => Boston
                    [state] => MA
                    [zip] => 02128
                    [office] => BB6400
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN220267
                    [name] => Nico Longo
                    [phone] => 617-797-5043
                    [address] => 40 East Pier Drive #3211
                    [city] => Boston
                    [state] => MA
                    [zip] => 02128
                    [office] => BB6400
                    [national_association] => 449590492
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 13756
    [total_gross_income] => 103920
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2900
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2850
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2910
        )

[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] => 89 Morris Street, Boston MA 02128
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1910
    [year_built_details] => Actual,Approximate,Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02128
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 126017646
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/643978/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:19
                    [modified] => 2025-07-12 04:29:19
                )

[1] => Array
                (
                    [id] => 126017803
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[2] => Array
                (
                    [id] => 126017804
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[3] => Array
                (
                    [id] => 126017805
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[4] => Array
                (
                    [id] => 126017806
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[5] => Array
                (
                    [id] => 126017807
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[6] => Array
                (
                    [id] => 126017808
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[7] => Array
                (
                    [id] => 126017809
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[8] => Array
                (
                    [id] => 126017810
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[9] => Array
                (
                    [id] => 126017811
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[10] => Array
                (
                    [id] => 126017812
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[11] => Array
                (
                    [id] => 126017813
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[12] => Array
                (
                    [id] => 126017814
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[13] => Array
                (
                    [id] => 126017815
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[14] => Array
                (
                    [id] => 126017816
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[15] => Array
                (
                    [id] => 126017817
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[16] => Array
                (
                    [id] => 126017818
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

[17] => Array
                (
                    [id] => 126017819
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391298&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-07-12 04:29:20
                    [modified] => 2025-07-12 04:29:20
                )

)

)

EXIT

Withdrawn

89 Morris Street, Boston MA 02128

$1,450,000

Annual Expenses for 89 Morris Street, Boston MA 02128

Annual Income & Unit Breakdown for 89 Morris Street, Boston MA 02128

General Information for 89 Morris Street, Boston MA 02128

Disclosures for 89 Morris Street, Boston MA 02128

Financial Information for 89 Morris Street, Boston MA 02128

Location Information for 89 Morris Street, Boston MA 02128

Contact Information for 89 Morris Street, Boston MA 02128

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Century 21 Cityside

Nico Longo