Overview Property Details Payment Calculator Walkability

Withdrawn

26 John St., Newton MA 02459

$1,888,000

Estimated $4,064.30/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $629,333.33

Total Rent: 118800/year

Estimated CAP Rate: 5.65%

12 Bedrooms

6 Full Baths

4,128 SqFt

Total Parking: 1

4,400 SqFt

MOTIVATED SELLER! Attention developers, investors, and owner occupants! Rare three family investment property with immediate income or luxury condominium conversion opportunity. Located in Thompsonville, Newton neighborhood next to the upscale Chestnut Hill shopping plaza an...

This home has been viewed 24 times

Last Checked: May 6th, 2024 at 11:50pm (Source: MLS PIN #73030508)

Gross Income: $118,800

Gross Expenses: $12,035

Net Income Calc: $106,765

CAP Rate: 5.65%

Annual Expenses for 26 John St., Newton MA 02459

Total Gross Expenses (Calculated)$12,035/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,035

Annual Income & Unit Breakdown for 26 John St., Newton MA 02459

Total Gross Income (Calculated)$118,800

Unit 1

Rental Income$3,300

LeaseY

Bedrooms4

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$3,900

LeaseN

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,700

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 26 John St., Newton MA 02459

Listing ID73030508

Property TypeMulti Family / 3 Family

Price$1,888,000 ($457.36/SqFt)

Style3 Family - 3 Units Up/down

CityNewton

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total4,128 SqFt

Approximate Lot Size (Acres)0.1 acres

Total Parking1

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningMR1

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 26 John St., Newton MA 02459

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$118,800

Total Net Income By Broker$118,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 26 John St., Newton MA 02459

Real Estate Taxes$12,035

Tax Year2022

Assessed Value$999,999,999

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$118,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$118,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.65%

Location Information for 26 John St., Newton MA 02459

Elementary SchoolBowen

Middle SchoolOak Hill

High SchoolNewton South

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, Public School, Shopping, Medical Facility, Public Transportation, T-station, University

Contact Information for 26 John St., Newton MA 02459

Agent

Name: Brandon Muroff

MLS ID: CN205567

Office ID: AN9037

Address: 42 Goshen Road

City: Dedham

State: MA

Zip: 02026

Office

Name: Red Tree Real Estate

MLS Office ID: AN0907

Phone: 617-487-8015

Team Members

Name: Nicole Stabnikov

MLS ID: CN234249

Office ID: AN2589

Phone: 617-455-1950

City: Chestnut Hill

State: MA

Payment Calculator

$12,636.18 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,002.92

Principal & Interest $11,633.26

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Red Tree Real Estate

Brandon Muroff

Agent Phone

Office Phone

(617) 487-8015

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.1 acres (4,400 SqFt)
    [add_date] => 2024-05-06 23:50:51
    [address] => John St.
    [agent] => Array
        (
            [address] => 42 Goshen Road
            [city] => Dedham
            [id] => CN205567
            [name] => Brandon Muroff
            [national_association] => 
            [office] => AN9037
            [state] => MA
            [zip] => 02026
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,128 SqFt
    [approx_lot_size_acres] => 0.1 acres
    [approx_lot_size_sqft] => 4,400 SqFt
    [assessed_value] => $999,999,999
    [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] => 6 Full
    [bedrooms] => 12
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 26 John St. Newton
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.65%
    [city] => Newton
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => Public School
            [2] => Shopping
            [3] => Medical Facility
            [4] => Public Transportation
            [5] => T-station
            [6] => University
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full 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] => MOTIVATED SELLER! Attention developers, investors, and owner occupants! Rare three family investment property with immediate income or luxury condominium conversion opportunity. Located in Thompsonville, Newton neighborhood next to the upscale Chestnut Hill shopping plaza and mall. Each unit is currently a four bedroom two bathroom apartment rental with rental income of $9,900 a month and room to improve market rents to $12,000-$13,500 a month. Potential for 6 parking spaces at rear (similar to neighbor) with minor building alteration for driveway access. Buyer to perform due diligence.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[elementary_school] => Bowen
    [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] => Stone
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $118,800
        )

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

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

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

[id] => 327140
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-06 23:50:51
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 4,128 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73030508
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 106765
    [net_operating_income] => Array
        (
            [0] => $118,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN0907
            [name] => Red Tree Real Estate
            [phone] => 617-487-8015
        )

[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] => 617-240-2007
    [pool_features] => Array
        (
        )

[price] => $1,888,000
    [price_per_sqft] => 457.36
    [price_per_unit] => 629333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $12,035
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 26
    [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] => 2022
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN234249
                    [name] => Nicole Stabnikov
                    [phone] => 617-455-1950
                    [address] => 1404 Lagrange St.
                    [city] => Chestnut Hill
                    [state] => MA
                    [zip] => 02467
                    [office] => AN2589
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12035
    [total_gross_income] => 118800
    [total_parking] => 1
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full, 1 Half
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 3300
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3900
        )

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2700
        )

[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] => 26 John St., Newton MA 02459
        )

[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] => 1910
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02459
    [zoning] => MR1
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6731106
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/327140/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:50:53
                    [modified] => 2024-05-06 23:50:53
                )

[1] => Array
                (
                    [id] => 6731718
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[2] => Array
                (
                    [id] => 6731719
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[3] => Array
                (
                    [id] => 6731720
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[4] => Array
                (
                    [id] => 6731721
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[5] => Array
                (
                    [id] => 6731722
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[6] => Array
                (
                    [id] => 6731723
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[7] => Array
                (
                    [id] => 6731724
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[8] => Array
                (
                    [id] => 6731725
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[9] => Array
                (
                    [id] => 6731726
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[10] => Array
                (
                    [id] => 6731727
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:09
                    [modified] => 2024-05-06 23:51:09
                )

[11] => Array
                (
                    [id] => 6731728
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[12] => Array
                (
                    [id] => 6731729
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[13] => Array
                (
                    [id] => 6731730
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[14] => Array
                (
                    [id] => 6731731
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[15] => Array
                (
                    [id] => 6731732
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[16] => Array
                (
                    [id] => 6731733
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[17] => Array
                (
                    [id] => 6731734
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[18] => Array
                (
                    [id] => 6731735
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[19] => Array
                (
                    [id] => 6731736
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[20] => Array
                (
                    [id] => 6731737
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

[21] => Array
                (
                    [id] => 6731738
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73030508&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:10
                    [modified] => 2024-05-06 23:51:10
                )

)

)

EXIT

Withdrawn

26 John St., Newton MA 02459

$1,888,000

Annual Expenses for 26 John St., Newton MA 02459

Annual Income & Unit Breakdown for 26 John St., Newton MA 02459

General Information for 26 John St., Newton MA 02459

Disclosures for 26 John St., Newton MA 02459

Financial Information for 26 John St., Newton MA 02459

Location Information for 26 John St., Newton MA 02459

Contact Information for 26 John St., Newton MA 02459

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Red Tree Real Estate

Brandon Muroff