Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

77 Walnut St, Holyoke MA 01040

$499,000

Estimated $1,336/month Calculator

Multi Family

Total Units: 5

Price Per Unit: $99,800

Total Rent: 51000/year

Estimated CAP Rate:

5 Bedrooms

Baths

2631

Total Parking: 0

3,629 (0.08)

Excellent investment opportunity at 77 Walnut Street! This 5-unit property consists of five one-bedroom units, offering a straightforward and manageable multifamily setup. Tenants pay their own utilities, helping keep owner operating expenses and maintenance responsibilities lower, an attractive feature for investors focused on maximizing cash flow. The one-bedroom configuration provides an efficient rental setup with strong income potential. Conveniently located near area amenities, shopping, public transportation, and major routes. A great opportunity to add a low-maintenance income-producing asset to your portfolio.

This home has been viewed 25 times

Last Checked: October 11th, 2026 at 4:48am (Source: MLS PIN #73587444)

Gross Income: $51,000

Gross Expenses: $6,325

Net Income Calc: $44,675

Annual Expenses for 77 Walnut St, Holyoke MA 01040

Total Gross Expenses (Calculated)$6,325/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6325

Annual Income & Unit Breakdown for 77 Walnut St, Holyoke MA 01040

Total Gross Income (Calculated)$51,000

Unit 1

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 77 Walnut St, Holyoke MA 01040

Listing ID73587444

Property TypeMulti Family

Price499000 ($189.66/SqFt)

Style5+ Family - 5+ Units Up/down

CityHolyoke

CountyHampden

Neighborhood(s)

Approximate Living Area Total2631

Approximate Lot Size (Acres)0.08

Total Parking0

Garage Parking0

Year Built1885

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area0

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningDR

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 77 Walnut St, Holyoke MA 01040

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBlack Light Fixture Above Storage Bench In Kitchen.

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 77 Walnut St, Holyoke MA 01040

Real Estate Taxes6325

Tax Year2026

Assessed Value$362,900

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 77 Walnut St, Holyoke MA 01040

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 77 Walnut St, Holyoke MA 01040

Agent

Name: Raquel Medina

Office

Name: Lock and Key Realty Inc.

Phone: 413-282-8080

Payment Calculator

, Interest

Property Taxes 527.08

Principal & Interest 3074.68

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Lock and Key Realty Inc.

Raquel Medina

Agent Phone

Office Phone

(413) 282-8080

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,629 SqFt)
    [add_date] => 2026-10-07 11:03:34
    [address] => Walnut St
    [agent] => Array
        (
            [address] => 119 Pine Grove Street
            [city] => Springfield
            [id] => CN248005
            [name] => Raquel Medina
            [national_association] => 452517647
            [office] => AN5521
            [state] => MA
            [zip] => 01119
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2631
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3629
    [assessed_value] => $362,900
    [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] => 5
    [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
        (
        )

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

[cap_rate] => 
    [city] => Holyoke
    [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] => Hampden
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Excellent investment opportunity at 77 Walnut Street! This 5-unit property consists of five one-bedroom units, offering a straightforward and manageable multifamily setup. Tenants pay their own utilities, helping keep owner operating expenses and maintenance responsibilities lower, an attractive feature for investors focused on maximizing cash flow. The one-bedroom configuration provides an efficient rental setup with strong income potential. Conveniently located near area amenities, shopping, public transportation, and major routes. A great opportunity to add a low-maintenance income-producing asset to your portfolio.
    [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] => Black Light Fixture Above Storage Bench In Kitchen.
        )

[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] => 0
    [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] => 2026-10-11 04:48:36
    [laundry_features] => Array
        (
        )

[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] => 73587444
    [neighborhoods] => 
    [net_income_calc] => 44675
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 5
    [office] => Array
        (
            [id] => AN5521
            [name] => Lock and Key Realty Inc.
            [phone] => 413-282-8080
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 499000
    [price_per_sqft] => 189.66
    [price_per_unit] => 99800
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 6325
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 20
    [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] => 77
    [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] => 
    [tax_year] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6325
    [total_gross_income] => 51000
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 1
    [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] => 1
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 77 Walnut St, Holyoke MA 01040
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1885
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 4568
    [zips] => 
    [zoning] => DR
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/839924/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73587444&w=1024&h=768&n=8
        )

[raw] => 
)

EXIT

6 More Photos

Active

77 Walnut St, Holyoke MA 01040

$499,000

Annual Expenses for 77 Walnut St, Holyoke MA 01040

Annual Income & Unit Breakdown for 77 Walnut St, Holyoke MA 01040

General Information for 77 Walnut St, Holyoke MA 01040

Disclosures for 77 Walnut St, Holyoke MA 01040

Financial Information for 77 Walnut St, Holyoke MA 01040

Location Information for 77 Walnut St, Holyoke MA 01040

Contact Information for 77 Walnut St, Holyoke MA 01040

Agent

Office

Payment Calculator

Exclusive Listing Agent

Lock and Key Realty Inc.

Raquel Medina