Overview Property Details Payment Calculator Walkability

Withdrawn

187 W 5th St, Boston MA 02127

$1,800,000

Estimated $4,033.36/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $300,000

Total Rent: 0/year

Estimated CAP Rate: -0.74%

11 Bedrooms

10 Full Baths

4,700 SqFt

Total Parking: 0

1,606 SqFt

New opportunity with permits in the fast growing south Boston area to develop 6 condos in two adjacent lots. 189 west fifth is a vacant lot, permit is for ground up new constrictions with 3 condos, first unit is a spacious 1 bedroom 1 bath, 700 sqft, the second unit is 2 bed...

This home has been viewed 40 times

Last Checked: June 21st, 2025 at 4:30am (Source: MLS PIN #73391564)

Gross Income: $0

Gross Expenses: $13,376

Net Income Calc: $13,376

CAP Rate: -0.74%

Annual Expenses for 187 W 5th St, Boston MA 02127

Total Gross Expenses (Calculated)$13,376/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$13,376

Annual Income & Unit Breakdown for 187 W 5th St, Boston MA 02127

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

General Information for 187 W 5th St, Boston MA 02127

Listing ID73391564

Property TypeMulti Family / 5+ Family

Price$1,800,000 ($382.98/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

MLS AreaSouth Boston

Neighborhood(s)

Approximate Living Area Total4,700 SqFt

Approximate Lot Size (Acres)0.04 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel, Cleared

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor SpaceDeck

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesBeach Ownership(public)

Energy Features

Terms

Disclosures for 187 W 5th St, Boston MA 02127

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureTo be build, see architectural plans attached

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$0

Total Net Income By Broker$0

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 187 W 5th St, Boston MA 02127

Real Estate Taxes$13,376

Tax Year2025

Assessed Value$1,155,100

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$0

BostonRealEstate.com Gross Income

Total Net Income By Broker$0

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)-0.74%

Location Information for 187 W 5th St, Boston MA 02127

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaSouth Boston

Area AmenitiesSidewalks

Contact Information for 187 W 5th St, Boston MA 02127

Agent

Name: Ina Shollo

MLS ID: CN243285

Office ID: AN5165

Address: 32 Stevin Drive

City: Woburn

State: MA

Zip: 01801

Office

Name: Cameron Real Estate Group - Framingham

MLS Office ID: AN5165

Phone: 617-999-6014

Payment Calculator

$12,205.70 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,114.67

Principal & Interest $11,091.03

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Cameron Real Estate Group - Framingham

Ina Shollo

Agent Phone

Office Phone

(617) 999-6014

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.04 acres (1,606 SqFt)
    [add_date] => 2025-06-17 08:48:10
    [address] => W 5th St
    [agent] => Array
        (
            [address] => 32 Stevin Drive
            [city] => Woburn
            [id] => CN243285
            [name] => Ina Shollo
            [national_association] => 
            [office] => AN5165
            [state] => MA
            [zip] => 01801
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,700 SqFt
    [approx_lot_size_acres] => 0.04 acres
    [approx_lot_size_sqft] => 1,606 SqFt
    [assessed_value] => $1,155,100
    [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] => 10 Full
    [bedrooms] => 11
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 187 W 5th St Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => -0.74%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Sidewalks
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[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] => New opportunity with permits in the fast growing south Boston area to develop 6 condos in two adjacent lots. 189 west fifth is a vacant lot, permit is for ground up new constrictions with 3 condos, first unit is a spacious 1 bedroom 1 bath, 700 sqft, the second unit is 2 bedrooms, 1 bath, 760 sqft and the top floor is 2 bedrooms 2 bath, 880 sqft. Each unit is designed with washer/dryer units, large bathrooms, and walk in closets. Geotech report attached conclude perfect soil condition to support a 3 story construction. 187 west fifth is an existing 3 family with permits to renovate and expand, from 1800 sqft to 2350 sqft for optimal layouts. Each unit features 2 bedrooms, 2 baths with open floor design, walk in closet, sliding doors, washer/dryer in each unit and more. Great opportunity to develop in the heart of southie, minutes from train station, major high ways, beach, seaport and all that south Boston has to offer.
    [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] => 10
    [garage_parking] => 
    [gas] => Array
        (
        )

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

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

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => Beach Ownership(public)
        )

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

[id] => 644226
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-21 04:30:27
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 5
    [living_area] => 4,700 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => To be build, see architectural plans attached
        )

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

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

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

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

[mls_area] => South Boston
    [mls_id] => 73391564
    [neighborhoods] => Array
        (
        )

[net_income_calc] => -13376
    [net_operating_income] => Array
        (
            [0] => $0
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN5165
            [name] => Cameron Real Estate Group - Framingham
            [phone] => 617-999-6014
        )

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

[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] => 617-838-3803
    [pool_features] => Array
        (
        )

[price] => $1,800,000
    [price_per_sqft] => 382.98
    [price_per_unit] => 300000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $13,376
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 20
    [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] => 187
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 13376
    [total_gross_income] => 0
    [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] => Y
        )

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

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

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

[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
        (
        )

[unit_4_bathrooms] => 2 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 187 W 5th St, Boston MA 02127
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Beach Ownership(public)
        )

[year_built] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02127
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 117898064
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/644226/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:27
                    [modified] => 2025-06-21 04:30:27
                )

[1] => Array
                (
                    [id] => 117898244
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[2] => Array
                (
                    [id] => 117898245
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[3] => Array
                (
                    [id] => 117898246
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[4] => Array
                (
                    [id] => 117898247
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[5] => Array
                (
                    [id] => 117898248
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[6] => Array
                (
                    [id] => 117898249
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[7] => Array
                (
                    [id] => 117898250
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[8] => Array
                (
                    [id] => 117898251
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[9] => Array
                (
                    [id] => 117898252
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

[10] => Array
                (
                    [id] => 117898253
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391564&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-21 04:30:29
                    [modified] => 2025-06-21 04:30:29
                )

)

)

EXIT

Withdrawn

187 W 5th St, Boston MA 02127

$1,800,000

Annual Expenses for 187 W 5th St, Boston MA 02127

Annual Income & Unit Breakdown for 187 W 5th St, Boston MA 02127

General Information for 187 W 5th St, Boston MA 02127

Disclosures for 187 W 5th St, Boston MA 02127

Financial Information for 187 W 5th St, Boston MA 02127

Location Information for 187 W 5th St, Boston MA 02127

Contact Information for 187 W 5th St, Boston MA 02127

Agent

Office

Payment Calculator

Exclusive Listing Agent

Cameron Real Estate Group - Framingham

Ina Shollo