Overview Property Details Payment Calculator Walkability

Active

786 Cabot Street, Beverly MA 01915

$749,000

Estimated $1,870.67/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $374,500

Total Rent: 53400/year

Estimated CAP Rate: 6.08%

5 Bedrooms

2 Full Baths

2,874 SqFt

Total Parking: 8

17,102 SqFt

Attention developers and investors. Settle into a private country home offering 2 units; 2 bedrooms 1 bath downstairs and 3 bedrooms 1 bathroom upstairs. Enjoy updated kitchens with laundry while each unit offers plenty of seperated private onsite parking leading to a pictur...

This home has been viewed 15 times

Last Checked: July 4th, 2025 at 4:38am (Source: MLS PIN #73398212)

Gross Income: $53,400

Gross Expenses: $7,874

Net Income Calc: $45,526

CAP Rate: 6.08%

Annual Expenses for 786 Cabot Street, Beverly MA 01915

Total Gross Expenses (Calculated)$7,874/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,874

Annual Income & Unit Breakdown for 786 Cabot Street, Beverly MA 01915

Total Gross Income (Calculated)$53,400

Unit 1

Rental Income$1,850

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,600

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingNo

Rent Includes

General Information for 786 Cabot Street, Beverly MA 01915

Listing ID73398212

Property TypeMulti Family / 2 Family

Price$749,000 ($260.61/SqFt)

Style2 Family - 2 Units Up/down

CityBeverly

CountyEssex

MLS Area

Neighborhood(s)Ipswich

Approximate Living Area Total2,874 SqFt

Approximate Lot Size (Acres)0.39 acres

Total Parking8

Garage Parking

Year Built1830

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsPost & Beam

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor SpacePatio

ZoningRES

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features1 To 2 Mile To Beach

Energy Features

Terms

Disclosures for 786 Cabot Street, Beverly MA 01915

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$53,400

Total Net Income By Broker$53,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 786 Cabot Street, Beverly MA 01915

Real Estate Taxes$7,874

Tax Year2025

Assessed Value$716,500

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$53,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$53,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.08%

Location Information for 786 Cabot Street, Beverly MA 01915

Elementary School

Middle School

High School

Neighborhood(s)Ipswich

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, Public School, Medical Facility, Bike Path, T-station, University

Contact Information for 786 Cabot Street, Beverly MA 01915

Agent

Name: Eric Holmes

MLS ID: CT002465

Office ID: AN2198

Address: 87 Boston Rock Road

City: Melrose

State: MA

Zip: 02176

Office

Name: Meridian Realty Group LLC

MLS Office ID: AN2198

Phone: 617-517-0854

Payment Calculator

$5,271.27 per month

30 Years Fixed, 6.75% Interest

Property Taxes $656.17

Principal & Interest $4,615.10

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Meridian Realty Group LLC

Eric Holmes

Agent Phone

Office Phone

(617) 517-0854

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.39 acres (17,102 SqFt)
    [add_date] => 2025-06-30 07:43:25
    [address] => Cabot Street
    [agent] => Array
        (
            [address] => 87 Boston Rock Road
            [city] => Melrose
            [id] => CT002465
            [name] => Eric Holmes
            [national_association] => 
            [office] => AN2198
            [state] => MA
            [zip] => 02176
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,874 SqFt
    [approx_lot_size_acres] => 0.39 acres
    [approx_lot_size_sqft] => 17,102 SqFt
    [assessed_value] => $716,500
    [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] => 2 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 786 Cabot Street Beverly
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.08%
    [city] => Beverly
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Public School
            [3] => Medical Facility
            [4] => Bike Path
            [5] => T-station
            [6] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Post & Beam
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention developers and investors. Settle into a private country home offering 2 units; 2 bedrooms 1 bath downstairs and 3 bedrooms 1 bathroom upstairs. Enjoy updated kitchens with laundry while each unit offers plenty of seperated private onsite parking leading to a picturesque tree filled back yard. There are large naturally sunny living rooms with built in cabinets, dining rooms flow nicely off the kitchens along with plenty of attic/ basement storage. Bedrooms offer ample custom closets and sun filled windows. The .39 acre lot provides a landscaped back yard, private enclosed terrace with storage shed/ play fort and cookout patio perfect for Summer evenings. Lots of potential for development opportunity and/ or renovations to increase living area. Ideal turn key property for investors to collect immediate rents or to occupy one home and rent out the other.
    [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] => Stone
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $53,400
        )

[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] => 650707
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-04 04:38:12
    [laundry_features] => Array
        (
            [0] => Electric Dryer Hookup
            [1] => Washer Hookup
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,874 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

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

[mls_area] => 
    [mls_id] => 73398212
    [neighborhoods] => Array
        (
            [0] => Ipswich
        )

[net_income_calc] => 45526
    [net_operating_income] => Array
        (
            [0] => $53,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN2198
            [name] => Meridian Realty Group LLC
            [phone] => 617-517-0854
        )

[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] => Patio
        )

[perc_test] => Array
        (
        )

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

[phone] => 617-955-7464
    [pool_features] => Array
        (
        )

[price] => $749,000
    [price_per_sqft] => 260.61
    [price_per_unit] => 374500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => $7,874
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 786
    [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] => 7874
    [total_gross_income] => 53400
    [total_parking] => 8
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1850
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 2600
        )

[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] => 786 Cabot Street, Beverly MA 01915
        )

[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] => 1830
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01915
    [zoning] => RES
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 123393957
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/650707/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:16
                    [modified] => 2025-07-04 04:38:16
                )

[1] => Array
                (
                    [id] => 123394814
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[2] => Array
                (
                    [id] => 123394815
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[3] => Array
                (
                    [id] => 123394816
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[4] => Array
                (
                    [id] => 123394817
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[5] => Array
                (
                    [id] => 123394818
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[6] => Array
                (
                    [id] => 123394819
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[7] => Array
                (
                    [id] => 123394820
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[8] => Array
                (
                    [id] => 123394821
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[9] => Array
                (
                    [id] => 123394822
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[10] => Array
                (
                    [id] => 123394823
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[11] => Array
                (
                    [id] => 123394824
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[12] => Array
                (
                    [id] => 123394825
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[13] => Array
                (
                    [id] => 123394826
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[14] => Array
                (
                    [id] => 123394827
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[15] => Array
                (
                    [id] => 123394828
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[16] => Array
                (
                    [id] => 123394829
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[17] => Array
                (
                    [id] => 123394830
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

[18] => Array
                (
                    [id] => 123394831
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73398212&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-07-04 04:38:25
                    [modified] => 2025-07-04 04:38:25
                )

)

)

EXIT