Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

115 Beech St, Belmont MA 02478

$989,000

Estimated $2,457/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $494,500

Total Rent: 0/year

Estimated CAP Rate:

5 Bedrooms

Baths

2400

Total Parking: 2

3,400 (0.08)

Two-Family Opportunity in Belmont with Driveway Parking, ideally located minutes to Cushing & Waverley Squares, Belmont Center, Watertown, and Harvard Square. This charming 2-Fam offers the perfect blend of convenience & comfort...wrapped in a bow of opportunity–ideal for owner-occupants or investors alike! Unit 1 offers 2 bedrooms, eat-in kitchen, living & dining rooms, and full bath. Unit 2 features 3 bedrooms (1 with access to a front deck), eat-in kitchen, living & dining rooms & full bath. Private rear porches for each unit overlook a sunny backyard with garden and patio—a serene retreat for relaxing, entertaining, or little ones to play. Timeless details—stained glass, hardwood floors, and sun-filled interiors—enhance the home’s appeal. The basement adds bonus space for a home office, hobby nook, and storage. Easy access to commuter rail, Whole Foods, Trader Joe’s, Star market, Pequossette Playground, Town Field, Beaver Brook Reservation, Fresh Pond, and more—this is a rare fnd

This home has been viewed 5 times

Last Checked: May 29th, 2026 at 11:38am (Source: MLS PIN #73526428)

Gross Income: $0

Gross Expenses: $10,240

Net Income Calc: $10,240

Water Views

Annual Expenses for 115 Beech St, Belmont MA 02478

Total Gross Expenses (Calculated)$10,240/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax10240

Annual Income & Unit Breakdown for 115 Beech St, Belmont MA 02478

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 115 Beech St, Belmont MA 02478

Listing ID73526428

Property TypeMulti Family

Price989000 ($412.08/SqFt)

StyleMulti Family

CityBelmont

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total2400

Approximate Lot Size (Acres)0.08

Total Parking2

Garage Parking0

Year Built1915

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

Zoningres

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 115 Beech St, Belmont MA 02478

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

ExclusionsAll Staging And Seller's Personal Items.

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 115 Beech St, Belmont MA 02478

Real Estate Taxes10240

Tax Year2025

Assessed Value$899,999

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 115 Beech St, Belmont MA 02478

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 115 Beech St, Belmont MA 02478

Agent

Name: Kim Walker Chin

Office

Name: Coldwell Banker Realty - Cambridge

Phone: 617-864-4430

Team Members

Payment Calculator

, Interest

Property Taxes 853.33

Principal & Interest 6093.9

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Cambridge

Kim Walker Chin

Agent Phone

Office Phone

(617) 864-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,400 SqFt)
    [add_date] => 2026-05-29 11:38:36
    [address] => Beech St
    [agent] => Array
        (
            [address] => 336 Pearl Street
            [city] => Cambridge
            [id] => CN250952
            [name] => Kim Walker Chin
            [national_association] => 449510426
            [office] => AN6200
            [state] => MA
            [zip] => 02139
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2400
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3400
    [assessed_value] => $899,999
    [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] => 5
    [building_amenities] => Array
        (
        )

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

[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] => Belmont
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Two-Family Opportunity in Belmont with Driveway Parking, ideally located minutes to Cushing & Waverley Squares, Belmont Center, Watertown, and Harvard Square. This charming 2-Fam offers the perfect blend of convenience & comfort...wrapped in a bow of opportunity–ideal for owner-occupants or investors alike! Unit 1 offers 2 bedrooms, eat-in kitchen, living & dining rooms, and full bath. Unit 2 features 3 bedrooms (1 with access to a front deck), eat-in kitchen, living & dining rooms & full bath. Private rear porches for each unit overlook a sunny backyard with garden and patio—a serene retreat for relaxing, entertaining, or little ones to play. Timeless details—stained glass, hardwood floors, and sun-filled interiors—enhance the home’s appeal. The basement adds bonus space for a home office, hobby nook, and storage. Easy access to commuter rail, Whole Foods, Trader Joe’s, Star market, Pequossette Playground, Town Field, Beaver Brook Reservation, Fresh Pond, and more—this is a rare fnd
    [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] => All Staging And Seller's Personal Items.
        )

[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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-05-29 11:38:36
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 2
    [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] => 73526428
    [neighborhoods] => 
    [net_income_calc] => -10240
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6200
            [name] => Coldwell Banker Realty - Cambridge
            [phone] => 617-864-4430
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

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

[perc_test] => Array
        (
        )

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

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

[price] => 989000
    [price_per_sqft] => 412.08
    [price_per_unit] => 494500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 10240
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [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] => 115
    [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] => 
    [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] => CN250952
    [team_agents] => Array
        (
            [CN250952] => Array
                (
                    [agent_mls_id] => CN250952
                    [full_name] => Schae Koteles
                    [address] => 
                    [city] => 
                    [state] => 
                    [postal_code] => 
                    [national_association_id] => 449615337
                    [office_mls_id] => AN6200
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 10240
    [total_gross_income] => 0
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[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
        (
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => 115 Beech St, Belmont MA 02478
    [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
        (
        )

[raw] => 
)

EXIT

21 More Photos