Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

109 Walnut St, Somerville MA 02145

$3,260,000

Estimated $7,168/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $543,333.33

Total Rent: 172200/year

Estimated CAP Rate:

18 Bedrooms

Baths

8060

Total Parking: 1

6,736 (0.15)

Introducing a fully renovated and stabilized massive 6-unit building in the extremely desirable Winter Hill neighborhood of Somerville! This 8,060 sq foot building is nestled on a tree-lined one-way street and is directly across from the new Gilman Square green line stop and has a gross rent roll of $20,400 per month! The building has undergone extensive renovations including kitchen/bath/laundry work and plumbing/electric improvements in each unit (’21-’23), a new roof (’23), fully re-built rear decks (’24), and more (see full capex and rent roll list). Each unit is a 3 bed/1 bath unit with huge rooms and high ceilings that feel very spacious and leases are in place throughout. Split utilities, a driveway, and a nice fenced in yard round out the offering. Great opportunity for investors to acquire an incredible asset close to the all the development around Winter Hill, Assembly, and Union Square in Somerville!

This home has been viewed 10 times

Last Checked: June 20th, 2026 at 4:33am (Source: MLS PIN #73508106)

Gross Income: $172,200

Gross Expenses: $22,583

Net Income Calc: $149,617

Water Views

Annual Expenses for 109 Walnut St, Somerville MA 02145

Total Gross Expenses (Calculated)$22,583/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax22583

Annual Income & Unit Breakdown for 109 Walnut St, Somerville MA 02145

Total Gross Income (Calculated)$172,200

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 109 Walnut St, Somerville MA 02145

Listing ID73508106

Property TypeMulti Family / 5+ Family

Price3260000 ($404.47/SqFt)

Style5-9 Family

CitySomerville

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total8060

Approximate Lot Size (Acres)0.15

Total Parking1

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningBA

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 109 Walnut St, Somerville MA 02145

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsTenants Washer And Dryer In The Basement.

Financial Data Source

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 109 Walnut St, Somerville MA 02145

Real Estate Taxes22583

Tax Year2025

Assessed Value$2,069,900

Financial Data Source

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 109 Walnut St, Somerville MA 02145

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 109 Walnut St, Somerville MA 02145

Agent

Name: Lior Rozhansky

Office

Name: Keller Williams Realty Evolution

Phone: 781-395-5600

Payment Calculator

, Interest

Property Taxes 1881.92

Principal & Interest 20087.08

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Keller Williams Realty Evolution

Lior Rozhansky

Agent Phone

Office Phone

(781) 395-5600

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.15 acres (6,736 SqFt)
    [add_date] => 2026-04-28 09:28:34
    [address] => Walnut St
    [agent] => Array
        (
            [address] => 152 O St. Unit 2
            [city] => Boston
            [id] => CN222912
            [name] => Lior Rozhansky
            [national_association] => 449591958
            [office] => AN6887
            [state] => MA
            [zip] => 02127
        )

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

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

[approx_living_area_total] => 8060
    [approx_lot_size_acres] => 0.15
    [approx_lot_size_sqft] => 6736
    [assessed_value] => $2,069,900
    [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] => 18
    [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] => 5+ Family
        )

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

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

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Introducing a fully renovated and stabilized massive 6-unit building in the extremely desirable Winter Hill neighborhood of Somerville! This 8,060 sq foot building is nestled on a tree-lined one-way street and is directly across from the new Gilman Square green line stop and has a gross rent roll of $20,400 per month! The building has undergone extensive renovations including kitchen/bath/laundry work and plumbing/electric improvements in each unit (’21-’23), a new roof (’23), fully re-built rear decks (’24), and more (see full capex and rent roll list). Each unit is a 3 bed/1 bath unit with huge rooms and high ceilings that feel very spacious and leases are in place throughout. Split utilities, a driveway, and a nice fenced in yard round out the offering. Great opportunity for investors to acquire an incredible asset close to the all the development around Winter Hill, Assembly, and Union Square in Somerville!
    [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] => Tenants Washer And Dryer In The Basement.
        )

[exterior_features] => Array
        (
        )

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

[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] => 2026-06-20 04:33:35
    [laundry_features] => Array
        (
            [0] => Archway
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 5
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73508106
    [neighborhoods] => 
    [net_income_calc] => 149617
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN6887
            [name] => Keller Williams Realty Evolution
            [phone] => 781-395-5600
        )

[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] => 3260000
    [price_per_sqft] => 404.47
    [price_per_unit] => 543333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 22583
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 30
    [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] => Active
        )

[street_number] => 109
    [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] => 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] => 22583
    [total_gross_income] => 172200
    [total_parking] => 1
    [trash_expense] => Array
        (
        )

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

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

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

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [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] => 3
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 109 Walnut St, Somerville MA 02145
    [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
        (
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02145
    [zips] => 
    [zoning] => BA
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/761173/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73508106&w=1024&h=768&n=14
        )

[raw] => 
)

EXIT

12 More Photos

Active

109 Walnut St, Somerville MA 02145

$3,260,000

Annual Expenses for 109 Walnut St, Somerville MA 02145

Annual Income & Unit Breakdown for 109 Walnut St, Somerville MA 02145

General Information for 109 Walnut St, Somerville MA 02145

Disclosures for 109 Walnut St, Somerville MA 02145

Financial Information for 109 Walnut St, Somerville MA 02145

Location Information for 109 Walnut St, Somerville MA 02145

Contact Information for 109 Walnut St, Somerville MA 02145

Agent

Office

Payment Calculator

Exclusive Listing Agent

Keller Williams Realty Evolution

Lior Rozhansky