Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

25 Estella Street, Boston MA 02126

$1,675,000

Estimated $3,503/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $279,166.67

Total Rent: 88800/year

Estimated CAP Rate:

12 Bedrooms

Baths

5835

Total Parking: 0

4,677 (0.11)

25 Estella Street is a 6-unit investment property located directly on the Corner of Estella and Harvard Street being offered for sale for the first time in 32 years. The building is comprised entirely of 2Bedroom/1Bath apartments that feature separated heat, hot water, and electricity. The residents are all tenant-at-will allowing an investor immediate upside in raising rents to market levels. Estella is an excellent transit location convenient to both Public Bus and Commuter Rail.

This home has been viewed 4 times

Last Checked: August 8th, 2026 at 8:33am (Source: MLS PIN #73560846)

Gross Income: $88,800

Gross Expenses: $9,444

Net Income Calc: $79,356

Water Views

Annual Expenses for 25 Estella Street, Boston MA 02126

Total Gross Expenses (Calculated)$9,444/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9444

Annual Income & Unit Breakdown for 25 Estella Street, Boston MA 02126

Total Gross Income (Calculated)$88,800

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 25 Estella Street, Boston MA 02126

Listing ID73560846

Property TypeMulti Family / 5+ Family

Price1675000 ($287.06/SqFt)

Style5-9 Family

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total5835

Approximate Lot Size (Acres)0.11

Total Parking0

Garage Parking0

Year Built1925

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningR4

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 25 Estella Street, Boston MA 02126

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWindow Air Conditioners

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 25 Estella Street, Boston MA 02126

Real Estate Taxes9444

Tax Year2026

Assessed Value$755,100

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 25 Estella Street, Boston MA 02126

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 25 Estella Street, Boston MA 02126

Agent

Name: Tony Pepdjonovic

Office

Name: Marcus & Millichap Real Estate Investment Services

Phone: 617-896-7200

Payment Calculator

, Interest

Property Taxes 787

Principal & Interest 10320.82

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Marcus & Millichap Real Estate Investment Services

Tony Pepdjonovic

Agent Phone

Office Phone

(617) 896-7200

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,677 SqFt)
    [add_date] => 2026-08-08 08:33:35
    [address] => Estella Street
    [agent] => Array
        (
            [address] => 185 Pilgrim Road
            [city] => Braintree
            [id] => CN212672
            [name] => Tony Pepdjonovic
            [national_association] => 
            [office] => AN1252
            [state] => MA
            [zip] => 02184
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5835
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 4677
    [assessed_value] => $755,100
    [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] => 12
    [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] => Boston
    [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] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 25 Estella Street is a 6-unit investment property located directly on the Corner of Estella and Harvard Street being offered for sale for the first time in 32 years. The building is comprised entirely of 2Bedroom/1Bath apartments that feature separated heat, hot water, and electricity. The residents are all tenant-at-will allowing an investor immediate upside in raising rents to market levels. Estella is an excellent transit location convenient to both Public Bus and Commuter Rail.
    [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] => Window Air Conditioners
        )

[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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-08-08 08:33:35
    [laundry_features] => Array
        (
        )

[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
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73560846
    [neighborhoods] => 
    [net_income_calc] => 79356
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN1252
            [name] => Marcus & Millichap Real Estate Investment Services
            [phone] => 617-896-7200
        )

[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
        (
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1675000
    [price_per_sqft] => 287.06
    [price_per_unit] => 279166.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 9444
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 24
    [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] => 25
    [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] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 9444
    [total_gross_income] => 88800
    [total_parking] => 0
    [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] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

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

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 25 Estella Street, Boston MA 02126
    [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] => 1925
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02126
    [zips] => 
    [zoning] => R4
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/813511/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73560846&w=1024&h=768&n=13
        )

[raw] => 
)

EXIT

11 More Photos

Active

25 Estella Street, Boston MA 02126

$1,675,000

Annual Expenses for 25 Estella Street, Boston MA 02126

Annual Income & Unit Breakdown for 25 Estella Street, Boston MA 02126

General Information for 25 Estella Street, Boston MA 02126

Disclosures for 25 Estella Street, Boston MA 02126

Financial Information for 25 Estella Street, Boston MA 02126

Location Information for 25 Estella Street, Boston MA 02126

Contact Information for 25 Estella Street, Boston MA 02126

Agent

Office

Payment Calculator

Exclusive Listing Agent

Marcus & Millichap Real Estate Investment Services

Tony Pepdjonovic