Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

1-4 Schrepel Pl, Boston MA 02127

$6,200,000

Estimated $14,163.35/month Calculator

Multi Family

Total Units: 12

Price Per Unit: $516,666.67

Total Rent: 69000/year

Estimated CAP Rate: 0.32%

20 Bedrooms

12 Full Baths

11,070 SqFt

Total Parking: 8

6,490 SqFt

1-4 Schrepel Pl consists of a three-story building containing twelve (12) units comprised of eight (8), 2-Bedroom/1-Bathroom units and four (4) 1-Bedroom/1-Bathroom units. The building has separate utilities and the tenants are responsible for their own electricity, electric heat and hot water. The building features a coin operated laundry facility in the basement, individual tenant storage spaces in the basement and eight (8) off street parking spaces. Several of the units have been renovated, featuring hardwood floors, cherry colored wood cabinets, granite countertops and stainless-steel appliances. The Property has been well maintained and is currently leased at below market rates offering the opportunity to significantly increase rents to market rates via lease renewals. The subject property is ideal for a potential buyer looking for income growth and strong investment returns in an exceptional, urban-infill location.

This home has been viewed 48 times

Last Checked: November 4th, 2025 at 5:58am (Source: MLS PIN #73404175)

Gross Income: $69,000

Gross Expenses: $49,321

Net Income Calc: $19,679

CAP Rate: 0.32%

Annual Expenses for 1-4 Schrepel Pl, Boston MA 02127

Total Gross Expenses (Calculated)$49,321/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$49,321

Annual Income & Unit Breakdown for 1-4 Schrepel Pl, Boston MA 02127

Total Gross Income (Calculated)$69,000

Unit 1

Rental Income$2,750

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$3,000

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 1-4 Schrepel Pl, Boston MA 02127

Listing ID73404175

Property TypeMulti Family

Price$6,200,000 ($560.07/SqFt)

Style5+ Family - 5+ Units Up/down

CityBoston

CountySuffolk

MLS AreaSouth Boston

Neighborhood(s)

Approximate Living Area Total11,070 SqFt

Approximate Lot Size (Acres)0.14 acres

Total Parking8

Garage Parking

Year Built1920

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningA

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 1-4 Schrepel Pl, Boston MA 02127

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$100,634

Total Gross Income By Broker$458,576

Total Net Income By Broker$357,942

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation1.5%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 1-4 Schrepel Pl, Boston MA 02127

Real Estate Taxes$49,321

Tax Year25

Assessed Value$4,217,967

Financial Data Source

Total Gross Expenses By Broker$100,634

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$458,576

BostonRealEstate.com Gross Income

Total Net Income By Broker$357,942

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.32%

Location Information for 1-4 Schrepel Pl, Boston MA 02127

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaSouth Boston

Area AmenitiesHighway Access, House Of Worship, Shopping, Medical Facility, Laundromat, Public Transportation, T-station, University

Contact Information for 1-4 Schrepel Pl, Boston MA 02127

Agent

Name: Kelleher - Pentore Team

Office

Name: Horvath & Tremblay

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

Phone: 781-776-4002

Name: John Pentore

Phone: 781-776-4004

Payment Calculator

, Interest

Property Taxes 4110.08

Principal & Interest 38202.43

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. 0.14 acres (6,490 SqFt)
    [add_date] => 2025-07-15 08:58:09
    [address] => Schrepel Pl
    [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] => 11,070 SqFt
    [approx_lot_size_acres] => 0.14 acres
    [approx_lot_size_sqft] => 6,490 SqFt
    [assessed_value] => $4,217,967
    [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] => 12 Full
    [bedrooms] => 20
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 1-4 Schrepel Pl Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 1.5%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 0.32%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Shopping
            [3] => Medical Facility
            [4] => Laundromat
            [5] => Public Transportation
            [6] => T-station
            [7] => University
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[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] => 1-4 Schrepel Pl consists of a three-story building containing twelve (12) units comprised of eight (8), 2-Bedroom/1-Bathroom units and four (4) 1-Bedroom/1-Bathroom units. The building has separate utilities and the tenants are responsible for their own electricity, electric heat and hot water. The building features a coin operated laundry facility in the basement, individual tenant storage spaces in the basement and eight (8) off street parking spaces. Several of the units have been renovated, featuring hardwood floors, cherry colored wood cabinets, granite countertops and stainless-steel appliances. The Property has been well maintained and is currently leased at below market rates offering the opportunity to significantly increase rents to market rates via lease renewals. The subject property is ideal for a potential buyer looking for income growth and strong investment returns in an exceptional, urban-infill location.
    [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] => 12
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $458,576
        )

[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] => 656671
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-11-04 05:58:12
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 11,070 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] => South Boston
    [mls_id] => 73404175
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 19679
    [net_operating_income] => Array
        (
            [0] => $357,942
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 12
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $100,634
        )

[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] => $6,200,000
    [price_per_sqft] => 560.07
    [price_per_unit] => 516666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => $49,321
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 44
    [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] => 1-4
    [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] => 49321
    [total_gross_income] => 69000
    [total_parking] => 8
    [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] => 2750
        )

[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] => 3000
        )

[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] => 1-4 Schrepel Pl, Boston MA 02127
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02127
    [zoning] => A
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 171280152
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/656671/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:16
                    [modified] => 2025-11-04 05:58:16
                )

[1] => Array
                (
                    [id] => 171281116
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[2] => Array
                (
                    [id] => 171281117
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[3] => Array
                (
                    [id] => 171281118
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[4] => Array
                (
                    [id] => 171281119
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[5] => Array
                (
                    [id] => 171281120
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[6] => Array
                (
                    [id] => 171281121
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[7] => Array
                (
                    [id] => 171281122
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[8] => Array
                (
                    [id] => 171281123
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[9] => Array
                (
                    [id] => 171281124
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[10] => Array
                (
                    [id] => 171281125
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[11] => Array
                (
                    [id] => 171281126
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[12] => Array
                (
                    [id] => 171281127
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[13] => Array
                (
                    [id] => 171281128
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[14] => Array
                (
                    [id] => 171281129
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[15] => Array
                (
                    [id] => 171281130
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[16] => Array
                (
                    [id] => 171281131
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[17] => Array
                (
                    [id] => 171281132
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

[18] => Array
                (
                    [id] => 171281133
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73404175&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-11-04 05:58:26
                    [modified] => 2025-11-04 05:58:26
                )

)

)

EXIT

Active

1-4 Schrepel Pl, Boston MA 02127

$6,200,000

Annual Expenses for 1-4 Schrepel Pl, Boston MA 02127

Annual Income & Unit Breakdown for 1-4 Schrepel Pl, Boston MA 02127

General Information for 1-4 Schrepel Pl, Boston MA 02127

Disclosures for 1-4 Schrepel Pl, Boston MA 02127

Financial Information for 1-4 Schrepel Pl, Boston MA 02127

Location Information for 1-4 Schrepel Pl, Boston MA 02127

Contact Information for 1-4 Schrepel Pl, Boston MA 02127

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team