Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

76 Bellevue St, Boston MA 02125

$1,125,000

Estimated $2,838.60/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $375,000

Total Rent: 40800/year

Estimated CAP Rate: 2.54%

9 Bedrooms

3 Full Baths

3,342 SqFt

Total Parking: 0

2,468 SqFt

UNIT 1 & 2 TO BE DELIVERED VACANT, UNIT 3 TENANTS AT-WILL (TAW). ALL THREE UNITS ARE DE-LEADED! An extraordinary opportunity to acquire a profitable investment property -- perfect for first-time investors or seasoned ones alike. Welcome to 76 Bellevue, conveniently located on a one-way side street just minutes away from highway access, public transit, and a variety of local restaurants and shops. Each unit boasts three spacious bedrooms, updated kitchens equipped with dishwashers, and natural hardwood flooring throughout. This solid investment comes with a range of features, including 200-AMP ELECTRICAL SERVICE, CENTRAL HEATING, COIN-OPERATED WASHER & DRYER. You won't want to miss this amazing investment opportunity! OFFER DEADLINE MONDAY, NOVEMBER 17TH AT 5:00PM (SEE FIRM REMARKS)

This home has been viewed 24 times

Last Checked: November 17th, 2025 at 6:33am (Source: MLS PIN #73454293)

Gross Income: $40,800

Gross Expenses: $12,173

Net Income Calc: $28,627

CAP Rate: 2.54%

Annual Expenses for 76 Bellevue St, Boston MA 02125

Total Gross Expenses (Calculated)$12,173/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,173

Annual Income & Unit Breakdown for 76 Bellevue St, Boston MA 02125

Total Gross Income (Calculated)$40,800

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$3,400

LeaseN

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 76 Bellevue St, Boston MA 02125

Listing ID73454293

Property TypeMulti Family / 3 Family

Price$1,125,000 ($336.62/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester's Meeting House Hill

Neighborhood(s)

Approximate Living Area Total3,342 SqFt

Approximate Lot Size (Acres)0.06 acres

Total Parking0

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor SpacePorch

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesBay, Beach Ownership(public), 1 To 2 Mile To Beach

Energy FeaturesBox/Bay/Bow Window(s), Picture Window, Stained Glass Window(s)

Terms

Disclosures for 76 Bellevue St, Boston MA 02125

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureFloor plan recognizes the units as having 4 total

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$120,000

Total Net Income By Broker$120,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 76 Bellevue St, Boston MA 02125

Real Estate Taxes$12,173

Tax Year2025

Assessed Value$1,051,200

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$120,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$120,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)2.54%

Location Information for 76 Bellevue St, Boston MA 02125

Elementary SchoolUp Academy

Middle SchoolConserv. Lab

High SchoolJ.E. Burke

Neighborhood(s)

MLS AreaDorchester's Meeting House Hill

Area Amenities

Contact Information for 76 Bellevue St, Boston MA 02125

Agent

Name: Jovonie Houston

Office

Name: Coldwell Banker Realty - Dorchester

Phone: 617-696-4430

Payment Calculator

, Interest

Property Taxes 1014.42

Principal & Interest 6931.89

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Dorchester

Jovonie Houston

Agent Phone

Office Phone

(617) 696-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,468 SqFt)
    [add_date] => 2025-11-13 09:53:10
    [address] => Bellevue St
    [agent] => Array
        (
            [address] => 5 Whitten Street Apt. #2
            [city] => Boston
            [id] => CN213159
            [name] => Jovonie Houston
            [national_association] => 449588964
            [office] => AN7218
            [state] => MA
            [zip] => 02122
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,342 SqFt
    [approx_lot_size_acres] => 0.06 acres
    [approx_lot_size_sqft] => 2,468 SqFt
    [assessed_value] => $1,051,200
    [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] => 3 Full
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 76 Bellevue 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] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 2.54%
    [city] => Boston
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[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] => UNIT 1 & 2 TO BE DELIVERED VACANT, UNIT 3 TENANTS AT-WILL (TAW). ALL THREE UNITS ARE DE-LEADED! An extraordinary opportunity to acquire a profitable investment property -- perfect for first-time investors or seasoned ones alike. Welcome to 76 Bellevue, conveniently located on a one-way side street just minutes away from highway access, public transit, and a variety of local restaurants and shops. Each unit boasts three spacious bedrooms, updated kitchens equipped with dishwashers, and natural hardwood flooring throughout. This solid investment comes with a range of features, including 200-AMP ELECTRICAL SERVICE, CENTRAL HEATING, COIN-OPERATED WASHER & DRYER. You won't want to miss this amazing investment opportunity! OFFER DEADLINE MONDAY, NOVEMBER 17TH AT 5:00PM (SEE FIRM REMARKS)
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
            [0] => Box/Bay/Bow Window(s)
            [1] => Picture Window
            [2] => Stained Glass 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] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $120,000
        )

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

[high_school] => J.E. Burke
    [horse_features] => Array
        (
            [0] => Bay
            [1] => Beach Ownership(public)
            [2] => 1 To 2 Mile To Beach
        )

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

[id] => 706338
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-11-17 06:33:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 3,342 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Floor plan recognizes the units as having 4 total 
        )

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

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

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

[middle_school] => Conserv. Lab
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Dorchester's Meeting House Hill
    [mls_id] => 73454293
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 28627
    [net_operating_income] => Array
        (
            [0] => $120,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN7218
            [name] => Coldwell Banker Realty - Dorchester
            [phone] => 617-696-4430
        )

[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] => Porch
        )

[perc_test] => Array
        (
        )

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

[phone] => 617-710-8378
    [pool_features] => Array
        (
        )

[price] => $1,125,000
    [price_per_sqft] => 336.62
    [price_per_unit] => 375000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $12,173
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [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] => 76
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12173
    [total_gross_income] => 40800
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

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

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

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

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 3400
        )

[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] => 76 Bellevue St, Boston MA 02125
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1905
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02125
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 175883390
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/706338/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:11
                    [modified] => 2025-11-17 06:33:11
                )

[1] => Array
                (
                    [id] => 175884416
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[2] => Array
                (
                    [id] => 175884417
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[3] => Array
                (
                    [id] => 175884418
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[4] => Array
                (
                    [id] => 175884419
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[5] => Array
                (
                    [id] => 175884420
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[6] => Array
                (
                    [id] => 175884421
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[7] => Array
                (
                    [id] => 175884422
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[8] => Array
                (
                    [id] => 175884423
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[9] => Array
                (
                    [id] => 175884424
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[10] => Array
                (
                    [id] => 175884425
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[11] => Array
                (
                    [id] => 175884426
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[12] => Array
                (
                    [id] => 175884427
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[13] => Array
                (
                    [id] => 175884428
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[14] => Array
                (
                    [id] => 175884429
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[15] => Array
                (
                    [id] => 175884430
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[16] => Array
                (
                    [id] => 175884431
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[17] => Array
                (
                    [id] => 175884432
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[18] => Array
                (
                    [id] => 175884433
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

[19] => Array
                (
                    [id] => 175884434
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73454293&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-11-17 06:33:16
                    [modified] => 2025-11-17 06:33:16
                )

)

)

EXIT

Active

76 Bellevue St, Boston MA 02125

$1,125,000

Annual Expenses for 76 Bellevue St, Boston MA 02125

Annual Income & Unit Breakdown for 76 Bellevue St, Boston MA 02125

General Information for 76 Bellevue St, Boston MA 02125

Disclosures for 76 Bellevue St, Boston MA 02125

Financial Information for 76 Bellevue St, Boston MA 02125

Location Information for 76 Bellevue St, Boston MA 02125

Contact Information for 76 Bellevue St, Boston MA 02125

Agent

Office

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Dorchester

Jovonie Houston