Overview Property Details Payment Calculator Walkability

Canceled

45 First Avenue, Boston MA 02129

$2,700,000

Estimated $6,971.96/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $675,000

Total Rent: 142800/year

Estimated CAP Rate: 4.14%

8 Bedrooms

4 Full Baths

3,400 SqFt

Total Parking: 4

15,362 SqFt

The Starboard Portfolio - Rare Opportunity to Purchase a Fully Leased Luxury Condominium Portfolio in the Charlestown Navy Yard. The Starboard was built in 2015 in one of Boston's most desirable neighborhoods. The Portfolio consists of four (4) fully occupied condominium uni...

This home has been viewed 28 times

Last Checked: May 6th, 2024 at 11:50pm (Source: MLS PIN #73050371)

Gross Income: $142,800

Gross Expenses: $31,127

Net Income Calc: $111,673

CAP Rate: 4.14%

Annual Expenses for 45 First Avenue, Boston MA 02129

Total Gross Expenses (Calculated)$31,127/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$31,127

Annual Income & Unit Breakdown for 45 First Avenue, Boston MA 02129

Total Gross Income (Calculated)$142,800

Unit 1

Rental Income$2,900

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$3,100

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income$2,800

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

Unit 4

Rental Income$3,100

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 45 First Avenue, Boston MA 02129

Listing ID73050371

Property TypeMulti Family / 4 Family

Price$2,700,000 ($794.12/SqFt)

Style4 Family

CityBoston

CountySuffolk

MLS AreaCharlestown's Navy Yard

Neighborhood(s)

Approximate Living Area Total3,400 SqFt

Approximate Lot Size (Acres)0.35 acres

Total Parking4

Garage Parking

Year Built2015

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningRes

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 45 First Avenue, Boston MA 02129

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$142,800

Total Net Income By Broker$87,951

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation2

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 45 First Avenue, Boston MA 02129

Real Estate Taxes$31,127

Tax Year2022

Assessed Value$2,287,700

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$142,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$87,951

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.14%

Location Information for 45 First Avenue, Boston MA 02129

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaCharlestown's Navy Yard

Area AmenitiesWalk/jog Trails, Highway Access, Shopping, Park, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s)

Contact Information for 45 First Avenue, Boston MA 02129

Agent

Name: Boston City Group, Inc.

MLS ID: TM330990

Office ID: AN6192

Office

Name: Coldwell Banker Realty - Boston

MLS Office ID: AN6192

Phone: 617-266-4430

Team Members

Name: Emily A. McGranaghan

MLS ID: NB112228

Office ID: AN6196

National Association ID: 449586283

Phone: 617-921-0161

City: Charlestown

State: MA

Name: Linda Redeker

MLS ID: CN223920

Office ID: AN6192

National Association ID: 449591421

Phone: 617-515-2533

City: Winthrop

State: MA

Payment Calculator

$19,230.46 per month

30 Years Fixed, 6.75% Interest

Property Taxes $2,593.92

Principal & Interest $16,636.54

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Boston

Boston City Group, Inc.

Agent Phone

Office Phone

(617) 266-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.35 acres (15,362 SqFt)
    [add_date] => 2024-05-06 23:50:51
    [address] => First Avenue
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM330990
            [name] => Boston City Group, Inc.
            [national_association] => 
            [office] => AN6192
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,400 SqFt
    [approx_lot_size_acres] => 0.35 acres
    [approx_lot_size_sqft] => 15,362 SqFt
    [assessed_value] => $2,287,700
    [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] => 4 Full
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 45 First Avenue Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Multi Family
    [cap_rate] => 4.14%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Shopping
            [3] => Park
            [4] => Bike Path
            [5] => Public Transportation
            [6] => T-station
            [7] => Pool
            [8] => Tennis Court(s)
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => The Starboard Portfolio - Rare Opportunity to Purchase a Fully Leased Luxury Condominium Portfolio in the Charlestown Navy Yard. The Starboard was built in 2015 in one of Boston's most desirable neighborhoods. The Portfolio consists of four (4) fully occupied condominium units within a 54 Unit building, with rental upside on turnover. Stable asset, surrounded by Meds & Eds, ideal investment. Owner open to selling all or part of portfolio which consists of three, 1-Bedroom plus Den units, currently being rented as 2-Bedrooms, and a large 1-Bedroom unit.  All run approximately 850SF, boasting 9.0' - 9.5’ ceilings, open floor plans, kitchens with white quartz , Bosch appliances, gas cooktop, electric oven, in-unit Bosch washer/dryer, large plank walnut floors, 7’ windows, 8’ walnut unit entry doors, central a/c, gas heat, elevator building, concierge, secure bike room, professionally managed and pet friendly. Parking either on street with resident permit or garage rental for $240/mo.
    [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] => 2
    [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] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $142,800
        )

[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] => 327154
    [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] => 3,400 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => +/-
        )

[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] => Charlestown's Navy Yard
    [mls_id] => 73050371
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 111673
    [net_operating_income] => Array
        (
            [0] => $87,951
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => AN6192
            [name] => Coldwell Banker Realty - Boston
            [phone] => 617-266-4430
        )

[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] => 617-515-2728
    [pool_features] => Array
        (
        )

[price] => $2,700,000
    [price_per_sqft] => 794.12
    [price_per_unit] => 675000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => $31,127
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 16
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 45
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => NB112228
                    [name] => Emily A. McGranaghan
                    [phone] => 617-921-0161
                    [address] => 42 8th Street #3309
                    [city] => Charlestown
                    [state] => MA
                    [zip] => 02129
                    [office] => AN6196
                    [national_association] => 449586283
                )

[1] => Array
                (
                    [id] => CN223920
                    [name] => Linda Redeker
                    [phone] => 617-515-2533
                    [address] => 241 Washington Avenue #4
                    [city] => Winthrop
                    [state] => MA
                    [zip] => 
                    [office] => AN6192
                    [national_association] => 449591421
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 31127
    [total_gross_income] => 142800
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2900
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 3
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3100
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2800
        )

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

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 3100
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 45 First Avenue, Boston MA 02129
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 2015
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02129
    [zoning] => Res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6731428
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/327154/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:07
                    [modified] => 2024-05-06 23:51:07
                )

[1] => Array
                (
                    [id] => 6732026
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[2] => Array
                (
                    [id] => 6732027
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[3] => Array
                (
                    [id] => 6732028
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[4] => Array
                (
                    [id] => 6732029
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[5] => Array
                (
                    [id] => 6732030
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[6] => Array
                (
                    [id] => 6732031
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[7] => Array
                (
                    [id] => 6732032
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[8] => Array
                (
                    [id] => 6732033
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[9] => Array
                (
                    [id] => 6732034
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[10] => Array
                (
                    [id] => 6732035
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[11] => Array
                (
                    [id] => 6732036
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[12] => Array
                (
                    [id] => 6732037
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[13] => Array
                (
                    [id] => 6732038
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[14] => Array
                (
                    [id] => 6732039
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[15] => Array
                (
                    [id] => 6732040
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[16] => Array
                (
                    [id] => 6732041
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

[17] => Array
                (
                    [id] => 6732042
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73050371&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-06 23:51:12
                    [modified] => 2024-05-06 23:51:12
                )

)

)

EXIT

Canceled

45 First Avenue, Boston MA 02129

$2,700,000

Annual Expenses for 45 First Avenue, Boston MA 02129

Annual Income & Unit Breakdown for 45 First Avenue, Boston MA 02129

General Information for 45 First Avenue, Boston MA 02129

Disclosures for 45 First Avenue, Boston MA 02129

Financial Information for 45 First Avenue, Boston MA 02129

Location Information for 45 First Avenue, Boston MA 02129

Contact Information for 45 First Avenue, Boston MA 02129

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Boston

Boston City Group, Inc.