Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

775 Tremont, Boston MA 02118

$2,999,999

Estimated $7,074/month Calculator

Multi Family

Total Units: 5

Price Per Unit: $599,999.80

Total Rent: 146400/year

Estimated CAP Rate:

10 Bedrooms

Baths

3800

Total Parking: 2

1,600 (0.04)

Prime 5-unit multifamily investment opportunity located along one of the South End’s most established corridors. The building consists entirely of leased two-bedroom residences with a strong history of occupancy and cash flow. Units feature modern finishes, in-unit laundry, and thoughtful renovations, complemented by rear decks, a roof deck, and two on-site parking spaces offering additional income potential. The property presents a stabilized income profile in a core Boston location with enduring rental demand driven by proximity to Northeastern University, Berklee College of Music, Boston Architectural College, Boston University School of Medicine, Boston Medical Center, Back Bay, the Prudential Center, MBTA transit, and Tremont Street’s dining and retail corridor. The asset offers upside and flexibility for savvy buyers, including potential for future condo conversion and an attractive option for 1031 exchange investors seeking a turn-key, income-producing replacement property.

This home has been viewed 38 times

Last Checked: April 15th, 2026 at 4:29am (Source: MLS PIN #73473369)

Gross Income: $146,400

Gross Expenses: $26,515

Net Income Calc: $119,885

Water Views

Annual Expenses for 775 Tremont, Boston MA 02118

Total Gross Expenses (Calculated)$26,515/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax26515.94

Annual Income & Unit Breakdown for 775 Tremont, Boston MA 02118

Total Gross Income (Calculated)$146,400

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full, 1 Half

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full, 1 Half

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 775 Tremont, Boston MA 02118

Listing ID73473369

Property TypeMulti Family

Price2999999 ($789.47/SqFt)

Style5+ Family - 5+ Units Up/down

CityBoston

CountySuffolk

MLS AreaSouth End

Neighborhood(s)

Approximate Living Area Total3800

Approximate Lot Size (Acres)0.04

Total Parking2

Garage Parking0

Year Built1899

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning4-5 Family

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 775 Tremont, Boston MA 02118

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOwner

Exclusions.

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 775 Tremont, Boston MA 02118

Real Estate Taxes26515.94

Tax Year2026

Assessed Value$2,118,200

Financial Data SourceEstimated

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 775 Tremont, Boston MA 02118

Neighborhood(s)

MLS AreaSouth End

Area AmenitiesWalk/jog Trails

Contact Information for 775 Tremont, Boston MA 02118

Agent

Name: Donahue + Greene Group

Office

Name: Compass

Phone: 617-303-0067

Team Members

Payment Calculator

, Interest

Property Taxes 2209.66

Principal & Interest 18485.04

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Compass

Donahue + Greene Group

Agent Phone

Office Phone

(617) 303-0067

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.04 acres (1,600 SqFt)
    [add_date] => 2026-02-02 19:00:27
    [address] => Tremont
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN239284
            [name] => Donahue + Greene Group
            [national_association] => 
            [office] => AN2606
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3800
    [approx_lot_size_acres] => 0.04
    [approx_lot_size_sqft] => 1600
    [assessed_value] => $2,118,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 10
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Prime 5-unit multifamily investment opportunity located along one of the South End’s most established corridors. The building consists entirely of leased two-bedroom residences with a strong history of occupancy and cash flow. Units feature modern finishes, in-unit laundry, and thoughtful renovations, complemented by rear decks, a roof deck, and two on-site parking spaces offering additional income potential. The property presents a stabilized income profile in a core Boston location with enduring rental demand driven by proximity to Northeastern University, Berklee College of Music, Boston Architectural College, Boston University School of Medicine, Boston Medical Center, Back Bay, the Prudential Center, MBTA transit, and Tremont Street’s dining and retail corridor. The asset offers upside and flexibility for savvy buyers, including potential for future condo conversion and an attractive option for 1031 exchange investors seeking a turn-key, income-producing replacement property.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => .
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
            [0] => Tile
        )

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-04-15 04:29:28
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 7
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => South End
    [mls_id] => 73473369
    [neighborhoods] => 
    [net_income_calc] => 119885
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 5
    [office] => Array
        (
            [id] => AN2606
            [name] => Compass
            [phone] => 617-303-0067
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 2999999
    [price_per_sqft] => 789.47
    [price_per_unit] => 599999.8
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 26515.94
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 31
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 775
    [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] => 1
    [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] => 1
    [tax_year] => 2026
    [team] => CN239284
    [team_agents] => Array
        (
            [CN239284] => Array
                (
                    [agent_mls_id] => CN239284
                    [full_name] => Katherine Donahue
                    [address] => 770 Boylston Street Apt 6d
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02199
                    [national_association_id] => 449596525
                    [office_mls_id] => AN2606
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 26515
    [total_gross_income] => 146400
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

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

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

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

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

[unit_3_bathrooms] => 2 Full, 1 Half
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

[unit_4_bathrooms] => 2 Full, 1 Half
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 3
    [unit_4_lease] => Array
        (
            [0] => Y
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 775 Tremont, Boston MA 02118
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

23 More Photos

Withdrawn

775 Tremont, Boston MA 02118

$2,999,999

Annual Expenses for 775 Tremont, Boston MA 02118

Annual Income & Unit Breakdown for 775 Tremont, Boston MA 02118

General Information for 775 Tremont, Boston MA 02118

Disclosures for 775 Tremont, Boston MA 02118

Financial Information for 775 Tremont, Boston MA 02118

Location Information for 775 Tremont, Boston MA 02118

Contact Information for 775 Tremont, Boston MA 02118

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Compass

Donahue + Greene Group