Overview Property Details Payment Calculator Walkability

Active

125 Trapelo Rd # 1, Belmont MA 02478

$8,500,000

Estimated $14,201.29/month Calculator

Multi Family

Total Units: 26

Price Per Unit: $326,923.08

Total Rent: 64800/year

Estimated CAP Rate: 0.70%

31 Bedrooms

26 Full Baths

748 SqFt

Total Parking: 7

26 (OUT OF 41) CONDOMINIUM UNITS, PLUS 7 PARKING SPACES

This home has been viewed 19 times

Last Checked: May 9th, 2025 at 4:53am (Source: MLS PIN #73369393)

Gross Income: $64,800

Gross Expenses: $5,023

Net Income Calc: $59,777

CAP Rate: 0.70%

Annual Expenses for 125 Trapelo Rd # 1, Belmont MA 02478

Total Gross Expenses (Calculated)$5,023/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$5,023

Annual Income & Unit Breakdown for 125 Trapelo Rd # 1, Belmont MA 02478

Total Gross Income (Calculated)$64,800

Unit 1

Rental Income$2,700

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,700

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit0

HeatingNo

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent Includes

General Information for 125 Trapelo Rd # 1, Belmont MA 02478

Listing ID73369393

Property TypeMulti Family

Price$8,500,000 ($11363.64/SqFt)

Style5+ Family - 5+ Units Up/down

CityBelmont

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total748 SqFt

Approximate Lot Size (Acres)0

Total Parking7

Garage Parking

Year Built1963

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionBlock

Accessible Features

Outdoor Space

ZoningLB1

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 125 Trapelo Rd # 1, Belmont MA 02478

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$64,800

Total Net Income By Broker$64,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation1%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 125 Trapelo Rd # 1, Belmont MA 02478

Real Estate Taxes$5,023

Tax Year2025

Assessed Value$441,000

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$64,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$64,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.70%

Location Information for 125 Trapelo Rd # 1, Belmont MA 02478

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 125 Trapelo Rd # 1, Belmont MA 02478

Agent

Name: Ricardo Veiga

MLS ID: CT005511

Office ID: NB5236

Address: 25 Thompson Street

City: Winchester

State: MA

Zip: 01890

Office

Name: Armory Realty

MLS Office ID: NB5236

Phone: 617-340-6969

Team Members

Payment Calculator

$52,792.88 per month

30 Years Fixed, 6.75% Interest

Property Taxes $418.58

Principal & Interest $52,374.30

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Armory Realty

Ricardo Veiga

Agent Phone

Office Phone

(617) 340-6969

Text Agent Call Agent Call Office

Array
(
    [acres] => 
    [add_date] => 2025-05-05 08:03:21
    [address] => Trapelo Rd
    [agent] => Array
        (
            [address] => 25 Thompson Street
            [city] => Winchester
            [id] => CT005511
            [name] => Ricardo Veiga
            [national_association] => 
            [office] => NB5236
            [state] => MA
            [zip] => 01890
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 748 SqFt
    [approx_lot_size_acres] => 0
    [approx_lot_size_sqft] => 
    [assessed_value] => $441,000
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 26 Full
    [bedrooms] => 31
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 125 Trapelo Rd Belmont
    [building_id] => 
    [building_name] => 125 Trapelo Road Condominium
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 1%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 0.70%
    [city] => Belmont
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 26 (OUT OF 41) CONDOMINIUM UNITS, PLUS 7 PARKING SPACES
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Block
        )

[frontage_length] => 
    [full_baths] => 26
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $64,800
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 621227
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-05-09 04:53:19
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 7
    [living_area] => 748 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73369393
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 59777
    [net_operating_income] => Array
        (
            [0] => $64,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 26
    [office] => Array
        (
            [id] => NB5236
            [name] => Armory Realty
            [phone] => 617-340-6969
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 781-808-6322
    [pool_features] => Array
        (
        )

[price] => $8,500,000
    [price_per_sqft] => 11363.64
    [price_per_unit] => 326923.07692308
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => $5,023
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 83
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

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

[street_number] => 125
    [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] => 
    [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] => 2025
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CT005511
                    [name] => Ricardo Veiga
                    [phone] => 781-808-6322
                    [address] => 25 Thompson Street
                    [city] => Winchester
                    [state] => MA
                    [zip] => 01890
                    [office] => NB5236
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 5023
    [total_gross_income] => 64800
    [total_parking] => 7
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2700
        )

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

[unit_2_levels] => 0
    [unit_2_rent] => Array
        (
            [0] => 2700
        )

[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] => 1
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 125 Trapelo Rd # 1, Belmont MA 02478
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1963
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02478
    [zoning] => LB1
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 99261433
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/621227/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:19
                    [modified] => 2025-05-09 04:53:19
                )

[1] => Array
                (
                    [id] => 99262486
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[2] => Array
                (
                    [id] => 99262487
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[3] => Array
                (
                    [id] => 99262488
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[4] => Array
                (
                    [id] => 99262489
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[5] => Array
                (
                    [id] => 99262490
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[6] => Array
                (
                    [id] => 99262491
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[7] => Array
                (
                    [id] => 99262492
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[8] => Array
                (
                    [id] => 99262493
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[9] => Array
                (
                    [id] => 99262494
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[10] => Array
                (
                    [id] => 99262495
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[11] => Array
                (
                    [id] => 99262496
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[12] => Array
                (
                    [id] => 99262497
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

[13] => Array
                (
                    [id] => 99262498
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73369393&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-05-09 04:53:25
                    [modified] => 2025-05-09 04:53:25
                )

)

)

EXIT

Active

125 Trapelo Rd # 1, Belmont MA 02478

$8,500,000

Annual Expenses for 125 Trapelo Rd # 1, Belmont MA 02478

Annual Income & Unit Breakdown for 125 Trapelo Rd # 1, Belmont MA 02478

General Information for 125 Trapelo Rd # 1, Belmont MA 02478

Disclosures for 125 Trapelo Rd # 1, Belmont MA 02478

Financial Information for 125 Trapelo Rd # 1, Belmont MA 02478

Location Information for 125 Trapelo Rd # 1, Belmont MA 02478

Contact Information for 125 Trapelo Rd # 1, Belmont MA 02478

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Armory Realty

Ricardo Veiga