Overview Property Details Payment Calculator Walkability

Canceled

24 Endicott St., Peabody MA 01960

$1,475,000

Estimated $2,902.14/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $491,666.67

Total Rent: 69480/year

Estimated CAP Rate: 3.96%

8 Bedrooms

4 Full, 1 Half Baths

3,476 SqFt

Total Parking: 9 (1 Garage)

12,001 SqFt

Investors take note! 3 single family homes on large lot! This property, originally 3 small bungalows, has been renovated and expanded over the last 20 years, with some work still needing to be done. Unit 1 has 4 bedrooms, 2 full baths and a new (2022) hot water tank. Lot...

This home has been viewed 22 times

Last Checked: May 7th, 2024 at 12:01am (Source: MLS PIN #73071726)

Gross Income: $69,480

Gross Expenses: $11,025

Net Income Calc: $58,455

CAP Rate: 3.96%

Annual Expenses for 24 Endicott St., Peabody MA 01960

Total Gross Expenses (Calculated)$11,025/year

APOD AvailableYes

Heating

Electricity

Water$700

Gas$700

Insurance$3,000

Sewer$700

Trash Removal

Repair & Maintenance$500

Management

Miscellaneous$700

Real Estate Tax$6,125.17

Annual Income & Unit Breakdown for 24 Endicott St., Peabody MA 01960

Total Gross Income (Calculated)$69,480

Unit 1

Rental Income$2,895

LeaseN

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit2

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$2,895

LeaseN

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit2

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water)

Unit 3

Rental Income$0

LeaseN

Bedrooms0

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 24 Endicott St., Peabody MA 01960

Listing ID73071726

Property TypeMulti Family / 3 Family

Price$1,475,000 ($424.34/SqFt)

Style3 Family

CityPeabody

CountyEssex

MLS Area

Neighborhood(s)Ipswich

Approximate Living Area Total3,476 SqFt

Approximate Lot Size (Acres)0.28 acres

Total Parking9 (1 Garage)

Garage Parking1 / Detached

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate,Renovated Since

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionIrregular

Accessible Features

Outdoor Space

ZoningR2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy FeaturesVaries per Unit

Terms

Disclosures for 24 Endicott St., Peabody MA 01960

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureLiving Area Information Attained through City Asse

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data SourceEstimated

Total Gross Expenses By Broker$11,025

Total Gross Income By Broker$69,480

Total Net Income By Broker$58,455

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 24 Endicott St., Peabody MA 01960

Real Estate Taxes$6,125.17

Tax Year2023

Assessed Value$643,400

Financial Data SourceEstimated

Total Gross Expenses By Broker$11,025

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$69,480

BostonRealEstate.com Gross Income

Total Net Income By Broker$58,455

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)3.96%

Location Information for 24 Endicott St., Peabody MA 01960

Elementary School

Middle School

High School

Neighborhood(s)Ipswich

MLS Area

Area AmenitiesHighway Access, House Of Worship, Shopping, Park, Medical Facility, Public Transportation, Private School

Contact Information for 24 Endicott St., Peabody MA 01960

Agent

Name: Julie Andrews

MLS ID: CN208379

Office ID: C95098

National Association ID: 454007389

Address: 47 Broadway

City: Rockport

State: MA

Zip: 01966

Office

Name: Keller Williams Realty Evolution

MLS Office ID: C95098

Phone: 978-927-8700

Payment Calculator

$9,598.91 per month

30 Years Fixed, 6.75% Interest

Property Taxes $510.43

Principal & Interest $9,088.48

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Keller Williams Realty Evolution

Julie Andrews

Agent Phone

Office Phone

(978) 927-8700

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.28 acres (12,001 SqFt)
    [add_date] => 2024-05-07 00:01:13
    [address] => Endicott St.
    [agent] => Array
        (
            [address] => 47 Broadway
            [city] => Rockport
            [id] => CN208379
            [name] => Julie Andrews
            [national_association] => 454007389
            [office] => C95098
            [state] => MA
            [zip] => 01966
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,476 SqFt
    [approx_lot_size_acres] => 0.28 acres
    [approx_lot_size_sqft] => 12,001 SqFt
    [assessed_value] => $643,400
    [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, 1 Half
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 24 Endicott St. Peabody
    [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] => 3.96%
    [city] => Peabody
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Shopping
            [3] => Park
            [4] => Medical Facility
            [5] => Public Transportation
            [6] => Private School
        )

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

[complex_complete] => Array
        (
        )

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

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

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Investors take note!  3 single family homes on large lot!  This property, originally 3 small bungalows, has been renovated and expanded over the last 20 years, with some work still needing to be done.  Unit 1 has 4 bedrooms, 2 full baths and a new (2022) hot water tank.  Lots of fresh paint and refinished flooring, parking underneath the building.  Unit 2 has 3 bedrooms, 1 1/2 baths with jetted tub.  Both buildings have covered, wrap-around decks to enjoy this private enclave in the center of Peabody!  Unit 3 is a studio unit needing some renovation and/or possible expansion.  Property includes a shed and plenty of parking.  Convenient to shopping, across the street from Farnham Park, and minutes to downtown Peabody!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
            [0] => Varies per Unit
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

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

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 1 / Detached
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $700
        )

[gross_income] => Array
        (
            [0] => $69,480
        )

[half_baths] => 1
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

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

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

[id] => 327492
    [insurance_expense] => Array
        (
            [0] => $3,000
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:01:13
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,476 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Living Area Information Attained through City Asse
        )

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

[lot_features] => Array
        (
        )

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $700
        )

[mls_area] => 
    [mls_id] => 73071726
    [neighborhoods] => Array
        (
            [0] => Ipswich
        )

[net_income_calc] => 58455
    [net_operating_income] => Array
        (
            [0] => $58,455
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => C95098
            [name] => Keller Williams Realty Evolution
            [phone] => 978-927-8700
        )

[operating_expense] => Array
        (
            [0] => $11,025
        )

[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] => 978-290-1495
    [pool_features] => Array
        (
        )

[price] => $1,475,000
    [price_per_sqft] => 424.34
    [price_per_unit] => 491666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $6,125.17
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
            [0] => $500
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $700
        )

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

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

[street_number] => 24
    [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] => 1
    [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] => 2023
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 11025
    [total_gross_income] => 69480
    [total_parking] => 9 (1 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 2895
        )

[unit_2_bathrooms] => 1 Full, 1 Half
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 2895
        )

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

[unit_3_levels] => 1
    [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] => 24 Endicott St., Peabody MA 01960
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $700
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1890
    [year_built_details] => Approximate,Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01960
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6746971
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/327492/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:15
                    [modified] => 2024-05-07 00:01:15
                )

[1] => Array
                (
                    [id] => 6747518
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[2] => Array
                (
                    [id] => 6747519
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[3] => Array
                (
                    [id] => 6747520
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[4] => Array
                (
                    [id] => 6747521
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[5] => Array
                (
                    [id] => 6747522
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[6] => Array
                (
                    [id] => 6747523
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[7] => Array
                (
                    [id] => 6747524
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[8] => Array
                (
                    [id] => 6747525
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[9] => Array
                (
                    [id] => 6747526
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[10] => Array
                (
                    [id] => 6747527
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[11] => Array
                (
                    [id] => 6747528
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[12] => Array
                (
                    [id] => 6747529
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[13] => Array
                (
                    [id] => 6747530
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[14] => Array
                (
                    [id] => 6747531
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[15] => Array
                (
                    [id] => 6747532
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[16] => Array
                (
                    [id] => 6747533
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[17] => Array
                (
                    [id] => 6747534
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

[18] => Array
                (
                    [id] => 6747535
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73071726&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 00:01:19
                    [modified] => 2024-05-07 00:01:19
                )

)

)

EXIT

Canceled

24 Endicott St., Peabody MA 01960

$1,475,000

Annual Expenses for 24 Endicott St., Peabody MA 01960

Annual Income & Unit Breakdown for 24 Endicott St., Peabody MA 01960

General Information for 24 Endicott St., Peabody MA 01960

Disclosures for 24 Endicott St., Peabody MA 01960

Financial Information for 24 Endicott St., Peabody MA 01960

Location Information for 24 Endicott St., Peabody MA 01960

Contact Information for 24 Endicott St., Peabody MA 01960

Agent

Office

Payment Calculator

Exclusive Listing Agent

Keller Williams Realty Evolution

Julie Andrews