Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

157-167 Delhi Street, Boston MA 02126

$5,700,000

Estimated $11,776.85/month Calculator

Multi Family

Total Units: 18

Price Per Unit: $316,666.67

Total Rent: 64500/year

Estimated CAP Rate: 0.60%

33 Bedrooms

18 Full Baths

15,744 SqFt

Total Parking: 18

30,056 SqFt

The Delhi Apartments are comprised of three contiguous six-unit apartment buildings. The asset boasts an impressive $46,211 monthly rent roll ($554,528 annual) giving an investor a tremendous opportunity to acquire a stable, cash-flowing deal that has been professionally managed for over 15 years. The properties are comprised of (15) two bedroom/one bathroom units and (3) one bedroom/one bathroom units. Each building features separate gas fired boilers, central hot water, separate electric meters and coin-op washer & dryer. Significant improvements have been made to the units and buildings during the current ownership. Two separate driveways provide access to the parking lot in the rear of the property. The property is located less than 3/4 of a mile from the Morton Street rail station on the MBTA Commuter Rail, which provides easy access to North Station and downtown Boston.

This home has been viewed 25 times

Last Checked: November 9th, 2025 at 5:33am (Source: MLS PIN #73451014)

Gross Income: $64,500

Gross Expenses: $30,412

Net Income Calc: $34,088

CAP Rate: 0.60%

Annual Expenses for 157-167 Delhi Street, Boston MA 02126

Total Gross Expenses (Calculated)$30,412/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$30,412

Annual Income & Unit Breakdown for 157-167 Delhi Street, Boston MA 02126

Total Gross Income (Calculated)$64,500

Unit 1

Rental Income$2,700

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water

Unit 2

Rental Income$2,675

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingYes

Rent IncludesHot Water), Unit 1(water, Unit 2(water

General Information for 157-167 Delhi Street, Boston MA 02126

Listing ID73451014

Property TypeMulti Family

Price$5,700,000 ($362.04/SqFt)

Style5+ Family - 5+ Units Side By Side

CityBoston

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total15,744 SqFt

Approximate Lot Size (Acres)0.69 acres

Total Parking18

Garage Parking

Year Built1930

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesOther

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

Zoning.

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 157-167 Delhi Street, Boston MA 02126

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$135,065

Total Gross Income By Broker$554,528

Total Net Income By Broker$419,463

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 157-167 Delhi Street, Boston MA 02126

Real Estate Taxes$30,412

Tax Year2025

Assessed Value$2,590,600

Financial Data SourceOwner

Total Gross Expenses By Broker$135,065

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$554,528

BostonRealEstate.com Gross Income

Total Net Income By Broker$419,463

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.60%

Location Information for 157-167 Delhi Street, Boston MA 02126

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, House Of Worship, Shopping, Park, Laundromat, Bike Path, Public Transportation, T-station

Contact Information for 157-167 Delhi 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 2534.33

Principal & Interest 35121.59

HOA Dues $0

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. 0.69 acres (30,056 SqFt)
    [add_date] => 2025-11-04 20:23:13
    [address] => Delhi 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] => 15,744 SqFt
    [approx_lot_size_acres] => 0.69 acres
    [approx_lot_size_sqft] => 30,056 SqFt
    [assessed_value] => $2,590,600
    [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] => 18 Full
    [bedrooms] => 33
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 157-167 Delhi Street Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 0.60%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => House Of Worship
            [2] => Shopping
            [3] => Park
            [4] => Laundromat
            [5] => Bike Path
            [6] => Public Transportation
            [7] => T-station
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => The Delhi Apartments are comprised of three contiguous six-unit apartment buildings. The asset boasts an impressive $46,211 monthly rent roll ($554,528 annual) giving an investor a tremendous opportunity to acquire a stable, cash-flowing deal that has been professionally managed for over 15 years. The properties are comprised of (15) two bedroom/one bathroom units and (3) one bedroom/one bathroom units. Each building features separate gas fired boilers, central hot water, separate electric meters and coin-op washer & dryer. Significant improvements have been made to the units and buildings during the current ownership. Two separate driveways provide access to the parking lot in the rear of the property. The property is located less than 3/4 of a mile from the Morton Street rail station on the MBTA Commuter Rail, which provides easy access to North Station and downtown Boston.
    [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
        (
            [0] => Owner
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 18
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $554,528
        )

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

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

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

[id] => 703073
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-11-09 05:33:10
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 15,744 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73451014
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 34088
    [net_operating_income] => Array
        (
            [0] => $419,463
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 18
    [office] => Array
        (
            [id] => AN1252
            [name] => Marcus & Millichap Real Estate Investment Services
            [phone] => 617-896-7200
        )

[operating_expense] => Array
        (
            [0] => $135,065
        )

[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] => 617-429-2031
    [pool_features] => Array
        (
        )

[price] => $5,700,000
    [price_per_sqft] => 362.04
    [price_per_unit] => 316666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Side By Side
        )

[real_estate_tax] => $30,412
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Hot Water)
            [1] => Unit 1(water
            [2] => Unit 2(water
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 69
    [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] => 157-167
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 30412
    [total_gross_income] => 64500
    [total_parking] => 18
    [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] => 1
    [unit_2_rent] => Array
        (
            [0] => 2675
        )

[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] => Array
        (
            [0] => 157-167 Delhi Street, Boston MA 02126
        )

[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] => 1930
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02126
    [zoning] => .
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 173141848
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/703073/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:14
                    [modified] => 2025-11-09 05:33:14
                )

[1] => Array
                (
                    [id] => 173142671
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[2] => Array
                (
                    [id] => 173142672
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[3] => Array
                (
                    [id] => 173142673
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[4] => Array
                (
                    [id] => 173142674
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[5] => Array
                (
                    [id] => 173142675
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[6] => Array
                (
                    [id] => 173142676
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[7] => Array
                (
                    [id] => 173142677
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[8] => Array
                (
                    [id] => 173142678
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[9] => Array
                (
                    [id] => 173142679
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[10] => Array
                (
                    [id] => 173142680
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[11] => Array
                (
                    [id] => 173142681
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[12] => Array
                (
                    [id] => 173142682
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[13] => Array
                (
                    [id] => 173142683
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[14] => Array
                (
                    [id] => 173142684
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

[15] => Array
                (
                    [id] => 173142685
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73451014&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-11-09 05:33:21
                    [modified] => 2025-11-09 05:33:21
                )

)

)

EXIT

Active

157-167 Delhi Street, Boston MA 02126

$5,700,000

Annual Expenses for 157-167 Delhi Street, Boston MA 02126

Annual Income & Unit Breakdown for 157-167 Delhi Street, Boston MA 02126

General Information for 157-167 Delhi Street, Boston MA 02126

Disclosures for 157-167 Delhi Street, Boston MA 02126

Financial Information for 157-167 Delhi Street, Boston MA 02126

Location Information for 157-167 Delhi Street, Boston MA 02126

Contact Information for 157-167 Delhi Street, Boston MA 02126

Agent

Office

Payment Calculator

Exclusive Listing Agent

Marcus & Millichap Real Estate Investment Services

Tony Pepdjonovic