Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

106 Ellery St, Cambridge MA 02138

$3,500,000

Estimated $7,044.90/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $1,166,666.67

Total Rent: 49200/year

Estimated CAP Rate: 0.94%

4 Bedrooms

4 Full Baths

2,877 SqFt

Total Parking: 5 (2 Garage)

8,890 SqFt

Attention Developers!Nestled on a tree-lined street, this 3-Family House on a 8,890 sq. ft. lot offers an unusual development or investment opportunity in Historic Mid-Cambridge.The Main Public Library, the War Memorial Pool, the high school, and public tennis courts are all on the same block. It has proximity to both Harvard University and MIT.Enjoy the best of city living with the Harvard Square T-station a 15-min walk (0.7 mi), Central Square T-station a 19-min walk (0.8 mi), and the Charles River and Memorial Drive a 15-min walk (0.8 mi). The #69 bus stops just yards away on Cambridge St., with other bus lines within walking distance. Walk to the Broadway Marketplace food market 2 blocks away.Property has natural gas service.Delivered vacant. Property is in a trust for an easy transaction.Offered as-is. Don’t miss this unique chance to create something remarkable in the heart of Cambridge.

This home has been viewed 24 times

Last Checked: November 19th, 2025 at 8:58am (Source: MLS PIN #73451278)

Gross Income: $49,200

Gross Expenses: $16,436

Net Income Calc: $32,764

CAP Rate: 0.94%

Annual Expenses for 106 Ellery St, Cambridge MA 02138

Total Gross Expenses (Calculated)$16,436/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$16,436

Annual Income & Unit Breakdown for 106 Ellery St, Cambridge MA 02138

Total Gross Income (Calculated)$49,200

Unit 1

Rental Income$1,800

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingYes

Rent Includes

Unit 3

Rental Income$2,300

LeaseN

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 106 Ellery St, Cambridge MA 02138

Listing ID73451278

Property TypeMulti Family / 3 Family

Price$3,500,000 ($1216.55/SqFt)

Style3 Family - 3 Units Up/down

CityCambridge

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total2,877 SqFt

Approximate Lot Size (Acres)0.2 acres

Total Parking5 (2 Garage)

Garage Parking2 / Detached

Year Built1880

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone,Brick/Mortar

Accessible Features

Outdoor SpaceDeck - Roof, Patio, Porch

ZoningC-1

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy FeaturesStorm Window(s)

Terms

Disclosures for 106 Ellery St, Cambridge MA 02138

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$0

Total Gross Income By Broker$49,200

Total Net Income By Broker$49,200

For Sale By OwnerEntry Only

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 106 Ellery St, Cambridge MA 02138

Real Estate Taxes$16,436

Tax Year2025

Assessed Value$2,588,400

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$49,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$49,200

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.94%

Location Information for 106 Ellery St, Cambridge MA 02138

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHouse Of Worship, Public School, Shopping, Park, Public Transportation, T-station, Pool, Tennis Court(s), University

Contact Information for 106 Ellery St, Cambridge MA 02138

Agent

Name: Darin Thompson

Office

Name: Stuart St James, Inc.

Phone: 617-819-5850

Payment Calculator

, Interest

Property Taxes 1369.67

Principal & Interest 21565.89

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Stuart St James, Inc.

Darin Thompson

Agent Phone

Office Phone

(617) 819-5850

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.2 acres (8,890 SqFt)
    [add_date] => 2025-11-05 10:23:30
    [address] => Ellery St
    [agent] => Array
        (
            [address] => 1 Washington Mall #3048
            [city] => Boston
            [id] => BB810237
            [name] => Darin Thompson
            [national_association] => 217503429
            [office] => AC1022
            [state] => MA
            [zip] => 02108
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,877 SqFt
    [approx_lot_size_acres] => 0.2 acres
    [approx_lot_size_sqft] => 8,890 SqFt
    [assessed_value] => $2,588,400
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 4 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 106 Ellery St Cambridge
    [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] => 0.94%
    [city] => Cambridge
    [community_features] => Array
        (
            [0] => House Of Worship
            [1] => Public School
            [2] => Shopping
            [3] => Park
            [4] => Public Transportation
            [5] => T-station
            [6] => Pool
            [7] => Tennis Court(s)
            [8] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention Developers!Nestled on a tree-lined street, this 3-Family House on a 8,890 sq. ft. lot offers an unusual development or investment opportunity in Historic Mid-Cambridge.The Main Public Library, the War Memorial Pool, the high school, and public tennis courts are all on the same block. It has proximity to both Harvard University and MIT.Enjoy the best of city living with the Harvard Square T-station a 15-min walk (0.7 mi), Central Square T-station a 19-min walk (0.8 mi), and the Charles River and Memorial Drive a 15-min walk (0.8 mi). The #69 bus stops just yards away on Cambridge St., with other bus lines within walking distance. Walk to the Broadway Marketplace food market 2 blocks away.Property has natural gas service.Delivered vacant. Property is in a trust for an easy transaction.Offered as-is. Don’t miss this unique chance to create something remarkable in the heart of Cambridge.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
            [0] => Storm Window(s)
        )

[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] => Entry Only
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone,Brick/Mortar
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $49,200
        )

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

[high_school] => 
    [horse_features] => Array
        (
        )

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

[id] => 703325
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-11-19 08:58:49
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 2,877 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] => 
    [mls_id] => 73451278
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 32764
    [net_operating_income] => Array
        (
            [0] => $49,200
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AC1022
            [name] => Stuart St James, Inc.
            [phone] => 617-819-5850
        )

[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 - Roof
            [1] => Patio
            [2] => Porch
        )

[perc_test] => Array
        (
        )

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

[phone] => 617-819-5850
    [pool_features] => Array
        (
        )

[price] => $3,500,000
    [price_per_sqft] => 1216.55
    [price_per_unit] => 1166666.6666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $16,436
    [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] => Pending
        )

[street_number] => 106
    [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] => 1
    [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] => 16436
    [total_gross_income] => 49200
    [total_parking] => 5 (2 Garage)
    [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] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1800
        )

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

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2300
        )

[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] => 106 Ellery St, Cambridge MA 02138
        )

[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] => 1880
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02138
    [zoning] => C-1
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 176663444
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/703325/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-11-19 08:58:51
                    [modified] => 2025-11-19 08:58:51
                )

)

)

EXIT

Pending

106 Ellery St, Cambridge MA 02138

$3,500,000

Annual Expenses for 106 Ellery St, Cambridge MA 02138

Annual Income & Unit Breakdown for 106 Ellery St, Cambridge MA 02138

General Information for 106 Ellery St, Cambridge MA 02138

Disclosures for 106 Ellery St, Cambridge MA 02138

Financial Information for 106 Ellery St, Cambridge MA 02138

Location Information for 106 Ellery St, Cambridge MA 02138

Contact Information for 106 Ellery St, Cambridge MA 02138

Agent

Office

Payment Calculator

Exclusive Listing Agent

Stuart St James, Inc.

Darin Thompson