Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

117 Depot St, Dennis MA 02639

$1,095,000

Estimated $2,056/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $365,000

Total Rent: 82500/year

Estimated CAP Rate:

7 Bedrooms

Baths

2476

Total Parking: 6

13,504 (0.31)

The numbers work for this investment property. Three separate homes on one lot. Fully rented with yearly income over $82,000 with minimal expenses. Tenants are responsible for their utilities. The rear unit is brand new and cute as a button, the middle unit has been freshly painted and has new heat. The front unit has hardwood floors, updated kitchen, and many updates in 2020. Just around the corner from Sundae School, Wee Packet, La Scala, Seaview Park and great southside beaches, this is a great opportunity to own and earn from your Cape Cod property.

This home has been viewed 5 times

Last Checked: April 18th, 2026 at 5:13am (Source: MLS PIN #73500376)

Gross Income: $82,500

Gross Expenses: $7,364

Net Income Calc: $75,136

Water Views

Annual Expenses for 117 Depot St, Dennis MA 02639

Total Gross Expenses (Calculated)$7,364/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax3364

Annual Income & Unit Breakdown for 117 Depot St, Dennis MA 02639

Total Gross Income (Calculated)$82,500

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

General Information for 117 Depot St, Dennis MA 02639

Listing ID73500376

Property TypeMulti Family / 3 Family

Price1095000 ($442.25/SqFt)

Style3 Family

CityDennis

CountyBarnstable

Neighborhood(s)

Approximate Living Area Total2476

Approximate Lot Size (Acres)0.31

Total Parking6

Garage Parking0

Year Built1930

Year Built SourcePublic Records

Year Built DetailsApproximate,Renovated Since

WaterPublic

SewerInspection Required For Sale

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR

Water ViewsNo

Water Views Features

Waterfront0

Waterfront FeaturesRiver

Terms

Disclosures for 117 Depot St, Dennis MA 02639

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsRefrigerator And Some Personal Belongings

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 117 Depot St, Dennis MA 02639

Real Estate Taxes3364

Tax Year2025

Assessed Value$777,000

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 117 Depot St, Dennis MA 02639

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 117 Depot St, Dennis MA 02639

Agent

Name: Terri Gordon

Office

Name: Fathom Realty MA

Phone: 888-455-6040

Payment Calculator

, Interest

Property Taxes 280.33

Principal & Interest 6747.04

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Fathom Realty MA

Terri Gordon

Agent Phone

Office Phone

(888) 455-6040

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.31 acres (13,504 SqFt)
    [add_date] => 2026-04-13 18:53:41
    [address] => Depot St
    [agent] => Array
        (
            [address] => 37 Billings Gate Drive
            [city] => Dennis
            [id] => CT004348
            [name] => Terri Gordon
            [national_association] => 448011605
            [office] => AN6955
            [state] => MA
            [zip] => 02638
        )

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

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

[approx_living_area_total] => 2476
    [approx_lot_size_acres] => 0.31
    [approx_lot_size_sqft] => 13504
    [assessed_value] => $777,000
    [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] => 7
    [building_amenities] => Array
        (
        )

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

[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
        (
            [0] => 3 Family
        )

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

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

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => The numbers work for this investment property. Three separate homes on one lot. Fully rented with yearly income over $82,000 with minimal expenses. Tenants are responsible for their utilities. The rear unit is brand new and cute as a button, the middle unit has been freshly painted and has new heat. The front unit has hardwood floors, updated kitchen, and many updates in 2020. Just around the corner from Sundae School, Wee Packet, La Scala, Seaview Park and great southside beaches, this is a great opportunity to own and earn from your Cape Cod property.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Refrigerator And Some Personal Belongings
        )

[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
        (
            [0] => River
        )

[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] => 2026-04-18 05:13:39
    [laundry_features] => Array
        (
            [0] => Archway
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [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] => 
    [mls_id] => 73500376
    [neighborhoods] => 
    [net_income_calc] => 75136
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6955
            [name] => Fathom Realty MA
            [phone] => 888-455-6040
        )

[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] => 1095000
    [price_per_sqft] => 442.25
    [price_per_unit] => 365000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 3364
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 14
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Inspection Required For Sale
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 117
    [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] => 1
    [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] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7364
    [total_gross_income] => 82500
    [total_parking] => 6
    [trash_expense] => Array
        (
        )

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

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

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

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

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

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

[unit_3_levels] => 1
    [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] => 117 Depot St, Dennis MA 02639
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

31 More Photos

Active

117 Depot St, Dennis MA 02639

$1,095,000

Annual Expenses for 117 Depot St, Dennis MA 02639

Annual Income & Unit Breakdown for 117 Depot St, Dennis MA 02639

General Information for 117 Depot St, Dennis MA 02639

Disclosures for 117 Depot St, Dennis MA 02639

Financial Information for 117 Depot St, Dennis MA 02639

Location Information for 117 Depot St, Dennis MA 02639

Contact Information for 117 Depot St, Dennis MA 02639

Agent

Office

Payment Calculator

Exclusive Listing Agent

Fathom Realty MA

Terri Gordon