Overview Property Details Payment Calculator Walkability

Pending

110-112 Russell St, Waltham MA 02453

$1,550,000

Estimated $20,288.61/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $387,500

Total Rent: 120900/year

Estimated CAP Rate: 7.11%

8 Bedrooms

4 Full Baths

4 Parking Spots

0.14 acres

110-112 Russell St consists of a three-story building with four residential units consisting of two 3-Bedroom/1-Bathroom units and two 1-Bedroom/1-Bathroom units. The units are separately metered for heat, hot water and electric, which are paid directly by the tenants, with ...

This home has been viewed 12 times

Last Updated: April 4th, 2025 at 7:38pm

Gross Income: $120,900

Gross Expenses: $10,738

Net Income Calc: $110,162

CAP Rate: 7.11%

Annual Expenses for 110-112 Russell St, Waltham MA 02453

Total Gross Expenses (Calculated)$10,738/year

APOD AvailableYes

Heating$0

Electricity$0

Water$0

Gas$0

Insurance$0

Sewer$0

Trash Removal$0

Repair & Maintenance$0

Management$0

Miscellaneous$0

Real Estate Tax$10,738

Annual Income & Unit Breakdown for 110-112 Russell St, Waltham MA 02453

Total Gross Income (Calculated)$120,900

Unit 1

Rental Income2050

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 2

Rental Income3000

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 3

Rental Income2100

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 4

Rental Income2925

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

General Information for 110-112 Russell St, Waltham MA 02453

Listing ID73347219

Property TypeMulti Family / 4 Family

Price$1,550,000 ($429.6/SqFt)

Style

CityWaltham

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total3,608 SqFt

Approximate Lot Size (Acres)0.14 acres

Total Parking4

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year RenovatedN/A

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningRB

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Interior Features for 110-112 Russell St, Waltham MA 02453

Disclosures for 110-112 Russell St, Waltham MA 02453

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$23,823

Total Gross Income By Broker$120,900

Total Net Income By Broker$97,077

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Location Information for 110-112 Russell St, Waltham MA 02453

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Tennis Court(s), Private School, University

Contact Information for 110-112 Russell St, Waltham MA 02453

Agent

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

City: Lynnfield

State: MA

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Phone: 781-776-4002

City: Boston

State: MA

Payment Calculator

$20,288.61 per month

30 Years Fixed, 6.75% Interest

Property Taxes $10,738.00

Principal & Interest $9,550.61

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

John Pentore

Agent Phone

(781) 776-4004

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [id] => 599292
    [mls_id] => 73347219
    [status] => Array
        (
            [0] => Pending
        )

[data] => Array
        (
            [c_type] => Multi Family
            [c_style] => Array
                (
                    [0] => 4 Family
                )

[add_date] => 2025-03-19 19:23:13
            [last_sync_date] => 2025-04-04 19:38:11
        )

[address] => Array
        (
            [building_name] => 
            [floor_number] => 0
            [address] => Russell St
            [city] => Waltham
            [county] => Middlesex
            [state] => Massachusetts
            [state_code] => MA
            [zip] => 02453
            [street_number] => 110-112
            [unit_number] => 
            [unparsed] => Array
                (
                    [0] => 110-112 Russell St, Waltham MA 02453
                )

)

[basic] => Array
        (
            [acres] => Approx. 0.14 acres (6,098 SqFt)
            [bathrooms] => 4 Full
            [bedrooms] => 8
            [estimated_monthly_payment] => 
            [living_area] => 3,608 Sq. Ft.
            [price] => $1,550,000
            [price_per_sqft] => 429.6
            [description] => 110-112 Russell St consists of a three-story building with four residential units consisting of two 3-Bedroom/1-Bathroom units and two 1-Bedroom/1-Bathroom units. The units are separately metered for heat, hot water and electric, which are paid directly by the tenants, with Landlord solely responsible for domestic water and sewer. 110-112 Russell Street has been well-maintained throughout ownership with units in excellent condition and strong in-place rents. The building features hardwood floors throughout and ample off-street parking including four direct parking spaces. 110-112 Russell Street offers the opportunity to create additional value through programmatic upgrades to the units and bringing the Property to its highest and best use, further driving rental rates in an exceptional location and high demand market. The Property offers excellent access to Downtown Waltham, Interstates 95 & 90, Brandeis and Bentley Universities, and the Waltham and Brandeis/Roberts MBTA Train Stations
        )

[general] => Array
        (
            [neighborhoods] => Array
                (
                )

[style] => Array
                (
                )

[association] => No
            [community_features] => Array
                (
                    [0] => Walk/jog Trails
                    [1] => Highway Access
                    [2] => House Of Worship
                    [3] => Public School
                    [4] => Shopping
                    [5] => Park
                    [6] => Medical Facility
                    [7] => Laundromat
                    [8] => Public Transportation
                    [9] => T-station
                    [10] => Tennis Court(s)
                    [11] => Private School
                    [12] => University
                )

[energy_features] => Array
                (
                )

[garage_parking] => 0
            [handicap_access] => No
            [mls_area] => 
            [total_parking] => 4
            [year_built] => 1910
            [year_built_details] => Approximate
            [year_built_source] => Public Records
            [year_renovated] => N/A
            [zoning] => RB
        )

[disclosures] => Array
        (
            [lead_paint] => 
            [uffi] => Array
                (
                )

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

[living_area_disclosure] => Array
                (
                )

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

[senior_community] => No
            [special_listing_conditions] => Array
                (
                )

[for_sale_by_owner] => No
            [exclusions] => Array
                (
                )

[disclosures] => 
            [title_5] => 
            [buyer_agent_compensation] => 2%
            [facilitator_compensation] => 
            [subagent_compensation] => 
            [compensation_based_on] => Array
                (
                    [0] => Net Sale Price
                )

)

[exterior] => Array
        (
            [approx_lot_size_acres] => 0.14 acres
            [approx_lot_size_sqft] => 6,098
            [total_parking] => 4
            [garage_parking] => 
            [water] => Array
                (
                )

[sewer] => Array
                (
                )

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

[exterior_features] => Array
                (
                )

[foundation_area] => 
            [foundation_materials] => Array
                (
                    [0] => Other
                )

[construction_materials] => Array
                (
                )

[frontage_length] => 
            [road_frontage_type] => Array
                (
                )

[patio_and_porch] => Array
                (
                )

[roof_material] => Array
                (
                )

[utilities] => Array
                (
                )

[water_views] => Array
                (
                )

[water_views_features] => Array
                (
                )

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

[private_pool] => No
            [pool_features] => Array
                (
                )

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

)

[financial] => Array
        (
            [association] => No
            [association_fee] => Array
                (
                    [0] => $0
                )

[association_fee_frequency] => Array
                (
                )

[association_fee_includes] => Array
                (
                )

[real_estate_tax] => $10,738
            [tax_year] => 25
            [assessed_value] => $1,074,000
        )

[interior] => Array
        (
            [approx_living_area_total] => 3,608 SqFt
            [living_area_includes_basement] => Array
                (
                    [0] => No
                )

[rooms] => 16
            [bedrooms] => 8
            [full_baths] => 4
            [half_baths] => 0
            [en_suite_bath] => Array
                (
                    [0] => Yes
                )

[basement] => Array
                (
                )

[heating] => No
            [cooling] => No
            [fireplaces] => Array
                (
                    [0] => 0
                )

[appliances] => Array
                (
                )

[flooring] => Array
                (
                )

[electric] => Array
                (
                )

)

[lifestyle] => Array
        (
            [garage_parking] => 
            [recently_renovated] => 
            [green_features] => 
            [air_conditioning] => 
            [equestrian] => 
            [waterview] => 
            [waterfront] => 
            [private_pool] => 
            [lead_paint_free] => 
            [senior_community] => 
            [elevator] => 
            [generator] => 
            [accessible_features] => 
            [townhouse] => 
            [loft] => 
            [association_pool] => 
            [private_outdoor_space] => 
            [pre_construction] => 
            [pet_friendly] => 
            [professional_management] => 
            [laundry] => 
            [beach_front] => 
            [beach_access] => 
        )

[location] => Array
        (
            [elementary_school] => 
            [middle_school] => 
            [high_school] => 
            [mls_area] => 
        )

[agent] => Array
        (
            [id] => CN212669
            [name] => John Pentore
            [phone] => 781-776-4004
            [city] => Lynnfield
            [state] => MA
            [office] => AN2723
            [national_association] => 
        )

[office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[buyer_agent] => Array
        (
            [id] => 
        )

[buyer_office] => Array
        (
            [id] => 
        )

[team] => Array
        (
            [0] => Array
                (
                    [id] => CN212671
                    [name] => Dennis Kelleher
                    [phone] => 781-776-4002
                    [address] => 600 Market St. Suite 686
                    [city] => Boston
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN212669
                    [name] => John Pentore
                    [phone] => 781-776-4004
                    [address] => 600 Market St. Suite 686
                    [city] => Lynnfield
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

)

[media] => Array
        (
            [0] => Array
                (
                    [id] => 85535464
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/599292/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:15
                    [modified] => 2025-04-04 19:38:15
                )

[1] => Array
                (
                    [id] => 85536271
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[2] => Array
                (
                    [id] => 85536272
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[3] => Array
                (
                    [id] => 85536273
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[4] => Array
                (
                    [id] => 85536274
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[5] => Array
                (
                    [id] => 85536275
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[6] => Array
                (
                    [id] => 85536276
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[7] => Array
                (
                    [id] => 85536277
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[8] => Array
                (
                    [id] => 85536278
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[9] => Array
                (
                    [id] => 85536279
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[10] => Array
                (
                    [id] => 85536280
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[11] => Array
                (
                    [id] => 85536281
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[12] => Array
                (
                    [id] => 85536282
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[13] => Array
                (
                    [id] => 85536283
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[14] => Array
                (
                    [id] => 85536284
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[15] => Array
                (
                    [id] => 85536285
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[16] => Array
                (
                    [id] => 85536286
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[17] => Array
                (
                    [id] => 85536287
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[18] => Array
                (
                    [id] => 85536288
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

[19] => Array
                (
                    [id] => 85536289
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73347219&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-04-04 19:38:23
                    [modified] => 2025-04-04 19:38:23
                )

)

[demographics] => Array
        (
            [0] => Array
                (
                    [id] => 21690
                    [name] => 02453
                    [category] => zipcode
                    [url] => 
                    [total] => 946
                )

)

[materials] => Array
        (
            [property_type] => Array
                (
                    [field_id] => 3
                    [type] => property_types
                    [name] => Property Type
                    [value] => Residential Income
                )

[field_3236] => Array
                (
                    [field_id] => 3236
                    [type] => select
                    [name] => PropertySubType
                    [value] => 4 Family
                )

[listing] => Array
                (
                    [field_id] => 2
                    [type] => listings
                    [name] => Listing Type
                    [value] => For Sale
                )

[field_3176] => Array
                (
                    [field_id] => 3176
                    [type] => number
                    [name] => Full Bathrooms
                    [value] => 4
                )

[field_3175] => Array
                (
                    [field_id] => 3175
                    [type] => select
                    [name] => Status
                    [value] => Pending
                )

[field_3299] => Array
                (
                    [field_id] => 3299
                    [type] => select
                    [name] => Property Category
                    [value] => Multi Family
                )

[field_3298] => Array
                (
                    [field_id] => 3298
                    [type] => select
                    [name] => Property Type
                    [value] => Multi Family
                )

[field_3300] => Array
                (
                    [field_id] => 3300
                    [type] => select
                    [name] => C_Style
                    [value] => 4 Family
                )

[field_55] => Array
                (
                    [field_id] => 55
                    [type] => number
                    [name] => Floor Number
                    [value] => 0
                )

[googlemap_ln] => Array
                (
                    [field_id] => 51
                    [type] => text
                    [name] => Longitude
                    [value] => W72° 45' 10'' 
                )

[googlemap_lt] => Array
                (
                    [field_id] => 52
                    [type] => text
                    [name] => Latitude
                    [value] => N42° 22' 30.4'' 
                )

[field_2111] => Array
                (
                    [field_id] => 2111
                    [type] => text
                    [name] => Office Name
                    [value] => Horvath & Tremblay
                )

[field_3000] => Array
                (
                    [field_id] => 3000
                    [type] => text
                    [name] => Agent MLSID
                    [value] => CN212669
                )

[field_3043] => Array
                (
                    [field_id] => 3043
                    [type] => date
                    [name] => ANT_SOLD_DATE
                    [value] => 09/05/2025
                )

[field_3045] => Array
                (
                    [field_id] => 3045
                    [type] => price
                    [name] => HOA_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3056] => Array
                (
                    [field_id] => 3056
                    [type] => price
                    [name] => ClosePrice
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3058] => Array
                (
                    [field_id] => 3058
                    [type] => select
                    [name] => COMP_BASED_ON
                    [value] => Net Sale Price
                )

[field_3069] => Array
                (
                    [field_id] => 3069
                    [type] => price
                    [name] => LIST_PRICE_PER_SQFT
                    [raw] => 429.6
                    [unit_id] => 260
                    [value] => $430
                    [price_only] => $430
                )

[field_3071] => Array
                (
                    [field_id] => 3071
                    [type] => number
                    [name] => MARKET_TIME_BROKER
                    [value] => 15
                )

[field_3072] => Array
                (
                    [field_id] => 3072
                    [type] => number
                    [name] => MARKET_TIME_BROKER_PREV
                    [value] => 0
                )

[field_3075] => Array
                (
                    [field_id] => 3075
                    [type] => datetime
                    [name] => ModificationTimestamp
                    [value] => 03/04/2025 22:19:00
                )

[field_3094] => Array
                (
                    [field_id] => 3094
                    [type] => price
                    [name] => SOLD_PRICE_PER_SQFT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3095] => Array
                (
                    [field_id] => 3095
                    [type] => number
                    [name] => STREET_NUM
                    [value] => 110
                )

[field_3097] => Array
                (
                    [field_id] => 3097
                    [type] => text
                    [name] => TEAM_MEMBER
                    [value] => CN212671,CN212669
                )

[field_3105] => Array
                (
                    [field_id] => 3105
                    [type] => select
                    [name] => APOD_AVAILABLE
                    [value] => Yes
                )

[field_3109] => Array
                (
                    [field_id] => 3109
                    [type] => number
                    [name] => FIRE_PLACES
                    [value] => 0
                )

[field_3113] => Array
                (
                    [field_id] => 3113
                    [type] => select
                    [name] => LEASE_1
                    [value] => Y
                )

[field_3114] => Array
                (
                    [field_id] => 3114
                    [type] => select
                    [name] => LEASE_2
                    [value] => Y
                )

[field_3115] => Array
                (
                    [field_id] => 3115
                    [type] => select
                    [name] => LEASE_3
                    [value] => Y
                )

[field_3116] => Array
                (
                    [field_id] => 3116
                    [type] => select
                    [name] => LEVELS
                    [value] => 6
                )

[field_3118] => Array
                (
                    [field_id] => 3118
                    [type] => price
                    [name] => NOI
                    [raw] => 97077
                    [unit_id] => 260
                    [value] => $97,077
                    [price_only] => $97,077
                )

[field_3119] => Array
                (
                    [field_id] => 3119
                    [type] => number
                    [name] => RENT1
                    [value] => 2050
                )

[field_3120] => Array
                (
                    [field_id] => 3120
                    [type] => number
                    [name] => NO_UNITS
                    [value] => 4
                )

[field_3121] => Array
                (
                    [field_id] => 3121
                    [type] => number
                    [name] => RENT2
                    [value] => 3000
                )

[field_3122] => Array
                (
                    [field_id] => 3122
                    [type] => number
                    [name] => RENT3
                    [value] => 2100
                )

[field_3123] => Array
                (
                    [field_id] => 3123
                    [type] => number
                    [name] => RENT4
                    [value] => 2925
                )

[f_3125] => Array
                (
                    [field_id] => 3125
                    [type] => feature
                    [name] => ROAD_TYPE
                    [values] => Array
                        (
                            [0] => Public
                        )

)

[field_3126] => Array
                (
                    [field_id] => 3126
                    [type] => number
                    [name] => TOTAL_RENT
                    [value] => 10075
                )

[field_3134] => Array
                (
                    [field_id] => 3134
                    [type] => select
                    [name] => SQUARE_FEET_INCL_BASE
                    [value] => No
                )

[field_3136] => Array
                (
                    [field_id] => 3136
                    [type] => select
                    [name] => LEASE_4
                    [value] => Y
                )

[field_3164] => Array
                (
                    [field_id] => 3164
                    [type] => boolean
                    [name] => AvailableNow
                    [value] => No
                )

[f_3166] => Array
                (
                    [field_id] => 3166
                    [type] => feature
                    [name] => RENT_FEE_INCLUDES
                    [values] => Array
                        (
                            [0] => Unit 1(water)
                            [1] => Unit 2(water)
                            [2] => Unit 3(water)
                            [3] => Unit 4(water)
                        )

)

[field_3168] => Array
                (
                    [field_id] => 3168
                    [type] => price
                    [name] => SEC_DEPOSIT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3171] => Array
                (
                    [field_id] => 3171
                    [type] => text
                    [name] => Office Phone
                    [value] => 781-776-4000
                )

[field_3172] => Array
                (
                    [field_id] => 3172
                    [type] => text
                    [name] => Agent Phone
                    [value] => 781-776-4004
                )

[field_3178] => Array
                (
                    [field_id] => 3178
                    [type] => boolean
                    [name] => AdditionalParcelsYN
                    [value] => No
                )

[field_3182] => Array
                (
                    [field_id] => 3182
                    [type] => select
                    [name] => BuildingAreaSource
                    [value] => Public Records
                )

[field_3183] => Array
                (
                    [field_id] => 3183
                    [type] => number
                    [name] => BuildingAreaTotal
                    [value] => 3608
                )

[field_3184] => Array
                (
                    [field_id] => 3184
                    [type] => select
                    [name] => BuildingAreaUnits
                    [value] => Square Feet
                )

[field_3185] => Array
                (
                    [field_id] => 3185
                    [type] => text
                    [name] => BuyerAgencyCompensation
                    [value] => 2
                )

[field_3186] => Array
                (
                    [field_id] => 3186
                    [type] => select
                    [name] => BuyerAgencyCompensationType
                    [value] => %
                )

[f_3188] => Array
                (
                    [field_id] => 3188
                    [type] => feature
                    [name] => CommunityFeatures
                    [values] => Array
                        (
                            [0] => Walk/jog Trails
                            [1] => Highway Access
                            [2] => House Of Worship
                            [3] => Public School
                            [4] => Shopping
                            [5] => Park
                            [6] => Medical Facility
                            [7] => Laundromat
                            [8] => Public Transportation
                            [9] => T-station
                            [10] => Tennis Court(s)
                            [11] => Private School
                            [12] => University
                        )

)

[field_3189] => Array
                (
                    [field_id] => 3189
                    [type] => price
                    [name] => ConcessionsAmount
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3192] => Array
                (
                    [field_id] => 3192
                    [type] => number
                    [name] => ParkingTotal
                    [value] => 4
                )

[field_3193] => Array
                (
                    [field_id] => 3193
                    [type] => number
                    [name] => CoveredSpaces
                    [value] => 0
                )

[field_3200] => Array
                (
                    [field_id] => 3200
                    [type] => price
                    [name] => ElectricExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3205] => Array
                (
                    [field_id] => 3205
                    [type] => date
                    [name] => ExpirationDate
                    [value] => 01/01/1900
                )

[field_3206] => Array
                (
                    [field_id] => 3206
                    [type] => select
                    [name] => FarmLandAreaUnits
                    [value] => Square Feet
                )

[field_3209] => Array
                (
                    [field_id] => 3209
                    [type] => text
                    [name] => FoundationDetails
                    [value] => Other
                )

[field_3211] => Array
                (
                    [field_id] => 3211
                    [type] => number
                    [name] => GarageSpaces
                    [value] => 0
                )

[field_3216] => Array
                (
                    [field_id] => 3216
                    [type] => price
                    [name] => GrossIncome
                    [raw] => 120900
                    [unit_id] => 260
                    [value] => $120,900
                    [price_only] => $120,900
                )

[field_3219] => Array
                (
                    [field_id] => 3219
                    [type] => select
                    [name] => HorseYN
                    [value] => 1
                )

[field_3220] => Array
                (
                    [field_id] => 3220
                    [type] => price
                    [name] => InsuranceExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3222] => Array
                (
                    [field_id] => 3222
                    [type] => text
                    [name] => ListingAgreement
                    [value] => Exclusive Right To Sell
                )

[field_3223] => Array
                (
                    [field_id] => 3223
                    [type] => date
                    [name] => ListingContractDate
                    [value] => 19/03/2025
                )

[f_3225] => Array
                (
                    [field_id] => 3225
                    [type] => feature
                    [name] => LotFeatures
                    [values] => Array
                        (
                            [0] => Other
                        )

)

[field_3226] => Array
                (
                    [field_id] => 3226
                    [type] => area
                    [name] => LotSizeSquareFeet
                    [value] => 6,098 Sqft
                    [raw] => 6098
                    [unit_id] => 1
                )

[field_3229] => Array
                (
                    [field_id] => 3229
                    [type] => date
                    [name] => OffMarketDate
                    [value] => 03/04/2025
                )

[field_3230] => Array
                (
                    [field_id] => 3230
                    [type] => price
                    [name] => OperatingExpense
                    [raw] => 23823
                    [unit_id] => 260
                    [value] => $23,823
                    [price_only] => $23,823
                )

[field_3231] => Array
                (
                    [field_id] => 3231
                    [type] => price
                    [name] => OriginalListPrice
                    [raw] => 1550000
                    [unit_id] => 260
                    [value] => $1,550,000
                    [price_only] => $1,550,000
                )

[field_3237] => Array
                (
                    [field_id] => 3237
                    [type] => date
                    [name] => PurchaseContractDate
                    [value] => 03/04/2025
                )

[field_3240] => Array
                (
                    [field_id] => 3240
                    [type] => text
                    [name] => UnparsedAddress
                    [value] => 110-112 Russell St, Waltham MA 02453
                )

[field_3241] => Array
                (
                    [field_id] => 3241
                    [type] => price
                    [name] => WaterSewerExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3243] => Array
                (
                    [field_id] => 3243
                    [type] => text
                    [name] => YearBuiltDetails
                    [value] => Approximate
                )

[field_3245] => Array
                (
                    [field_id] => 3245
                    [type] => text
                    [name] => YearBuiltSource
                    [value] => Public Records
                )

[field_3248] => Array
                (
                    [field_id] => 3248
                    [type] => datetime
                    [name] => OriginalEntryTimestamp
                    [value] => 19/03/2025 13:51:00
                )

[field_3253] => Array
                (
                    [field_id] => 3253
                    [type] => number
                    [name] => MLSPIN_BEDRMS_1
                    [value] => 1
                )

[field_3254] => Array
                (
                    [field_id] => 3254
                    [type] => number
                    [name] => MLSPIN_BEDRMS_2
                    [value] => 3
                )

[field_3255] => Array
                (
                    [field_id] => 3255
                    [type] => number
                    [name] => MLSPIN_BEDRMS_3
                    [value] => 1
                )

[field_3256] => Array
                (
                    [field_id] => 3256
                    [type] => number
                    [name] => MLSPIN_BEDRMS_4
                    [value] => 3
                )

[field_3260] => Array
                (
                    [field_id] => 3260
                    [type] => text
                    [name] => MLSPIN_DISCLOSURE
                    [value] => N
                )

[field_3261] => Array
                (
                    [field_id] => 3261
                    [type] => number
                    [name] => MLSPIN_F_BTHS_1
                    [value] => 1
                )

[field_3262] => Array
                (
                    [field_id] => 3262
                    [type] => number
                    [name] => MLSPIN_F_BTHS_2
                    [value] => 1
                )

[field_3263] => Array
                (
                    [field_id] => 3263
                    [type] => number
                    [name] => MLSPIN_F_BTHS_3
                    [value] => 1
                )

[field_3264] => Array
                (
                    [field_id] => 3264
                    [type] => number
                    [name] => MLSPIN_F_BTHS_4
                    [value] => 1
                )

[field_3265] => Array
                (
                    [field_id] => 3265
                    [type] => price
                    [name] => MLSPIN_GRE
                    [raw] => 23823
                    [unit_id] => 260
                    [value] => $23,823
                    [price_only] => $23,823
                )

[field_3266] => Array
                (
                    [field_id] => 3266
                    [type] => price
                    [name] => MLSPIN_HTE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3267] => Array
                (
                    [field_id] => 3267
                    [type] => number
                    [name] => MLSPIN_H_BTHS_1
                    [value] => 0
                )

[field_3268] => Array
                (
                    [field_id] => 3268
                    [type] => number
                    [name] => MLSPIN_H_BTHS_2
                    [value] => 0
                )

[field_3269] => Array
                (
                    [field_id] => 3269
                    [type] => number
                    [name] => MLSPIN_H_BTHS_3
                    [value] => 0
                )

[field_3270] => Array
                (
                    [field_id] => 3270
                    [type] => number
                    [name] => MLSPIN_H_BTHS_4
                    [value] => 0
                )

[field_3273] => Array
                (
                    [field_id] => 3273
                    [type] => number
                    [name] => MLSPIN_LEVELS_1
                    [value] => 1
                )

[field_3274] => Array
                (
                    [field_id] => 3274
                    [type] => number
                    [name] => MLSPIN_LEVELS_2
                    [value] => 2
                )

[field_3275] => Array
                (
                    [field_id] => 3275
                    [type] => number
                    [name] => MLSPIN_LEVELS_3
                    [value] => 1
                )

[field_3276] => Array
                (
                    [field_id] => 3276
                    [type] => number
                    [name] => MLSPIN_LEVELS_4
                    [value] => 2
                )

[field_3277] => Array
                (
                    [field_id] => 3277
                    [type] => text
                    [name] => MLSPIN_MAIN_LO
                    [value] => AN2723
                )

[field_3280] => Array
                (
                    [field_id] => 3280
                    [type] => number
                    [name] => MLSPIN_MARKET_TIME_PROPERTY
                    [value] => 15
                )

[field_3281] => Array
                (
                    [field_id] => 3281
                    [type] => price
                    [name] => MLSPIN_MGF
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3282] => Array
                (
                    [field_id] => 3282
                    [type] => price
                    [name] => MLSPIN_MSE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3285] => Array
                (
                    [field_id] => 3285
                    [type] => price
                    [name] => MLSPIN_OPTIONAL_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3290] => Array
                (
                    [field_id] => 3290
                    [type] => price
                    [name] => MLSPIN_PRICE_PER_SQFT
                    [raw] => 429.6
                    [unit_id] => 260
                    [value] => $430
                    [price_only] => $430
                )

[field_3292] => Array
                (
                    [field_id] => 3292
                    [type] => price
                    [name] => MLSPIN_RFS
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3293] => Array
                (
                    [field_id] => 3293
                    [type] => price
                    [name] => MLSPIN_RME
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3301] => Array
                (
                    [field_id] => 3301
                    [type] => select
                    [name] => RoomMasterBathroomFeatures
                    [value] => Yes
                )

[field_3303] => Array
                (
                    [field_id] => 3303
                    [type] => text
                    [name] => Co Agent Info
                    [value] => [{"id":"CN212671","name":"Dennis Kelleher","phone"
                )

[field_3306] => Array
                (
                    [field_id] => 3306
                    [type] => price
                    [name] => GrossScheduledIncome
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3307] => Array
                (
                    [field_id] => 3307
                    [type] => number
                    [name] => MLSPIN_FLRS_1
                    [value] => 1
                )

[field_3308] => Array
                (
                    [field_id] => 3308
                    [type] => number
                    [name] => MLSPIN_FLRS_2
                    [value] => 2
                )

[field_3309] => Array
                (
                    [field_id] => 3309
                    [type] => number
                    [name] => MLSPIN_FLRS_3
                    [value] => 1
                )

[field_3310] => Array
                (
                    [field_id] => 3310
                    [type] => number
                    [name] => MLSPIN_FLRS_4
                    [value] => 2
                )

[field_3311] => Array
                (
                    [field_id] => 3311
                    [type] => number
                    [name] => BRE_Total_Parking
                    [value] => 4
                )

[field_3320] => Array
                (
                    [field_id] => 3320
                    [type] => boolean
                    [name] => Waterfront
                    [value] => No
                )

[field_3323] => Array
                (
                    [field_id] => 3323
                    [type] => text
                    [name] => Levels In Unit
                    [value] => 6
                )

)

[unit_level] => 
    [levels_in_unit] => 2025-03-19
    [construction_status] => 
    [laundry_features] => Array
        (
        )

[outdoor_space_available] => Array
        (
        )

[building_name] => 
    [pet_policy] => Array
        (
        )

[building_management] => Array
        (
        )

[number_of_units] => 4
    [units_owner_occupied] => 0
    [parking_features] => Array
        (
        )

[building_amenities] => Array
        (
        )

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

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

[structure_type] => Array
        (
        )

[complex_complete] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [date_available_note] => 
    [first_month_required] => Array
        (
        )

[last_month_required] => Array
        (
        )

[deposit_required] => Array
        (
        )

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

[insurance_required] => Array
        (
        )

[references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
            [3] => Unit 4(water)
        )

[lease_term] => Array
        (
        )

[interior_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[property_sub_type] => Array
        (
            [0] => 4 Family
        )

[number_of_lots] => Array
        (
        )

[gas] => Array
        (
        )

[cultivation_acres] => None
    [pasture_area] => None
    [timber_acres] => None
    [perc_test] => Array
        (
        )

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

[view] => Array
        (
        )

[deqe] => 
    [real_estate_tax] => $10,738
    [total_gross_income] => 120900
    [total_gross_expense] => 10738
    [net_income_calc] => 110162
    [cap_rate] => 7.11%
    [apod_available] => Array
        (
            [0] => Yes
        )

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

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

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

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

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

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

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

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

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

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

[unit_1_rent] => Array
        (
            [0] => 2050
        )

[unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_bedrooms] => 1
    [unit_1_bathrooms] => 1 Full
    [unit_1_floor] => 1
    [unit_1_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3000
        )

[unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_bedrooms] => 3
    [unit_2_bathrooms] => 1 Full
    [unit_2_floor] => 2
    [unit_2_levels] => 2
    [unit_3_rent] => Array
        (
            [0] => 2100
        )

[unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_bedrooms] => 1
    [unit_3_bathrooms] => 1 Full
    [unit_3_floor] => 1
    [unit_3_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 2925
        )

[unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_bedrooms] => 3
    [unit_4_bathrooms] => 1 Full
    [unit_4_floor] => 2
    [unit_4_levels] => 2
    [hot_water] => Array
        (
        )

[basement] => Array
        (
        )

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

[patio_and_porch] => Array
        (
        )

[zoning_details] => 
    [terms] => Array
        (
        )

[financial_data_source] => Array
        (
        )

[operating_expense] => Array
        (
            [0] => $23,823
        )

[gross_income] => Array
        (
            [0] => $120,900
        )

[net_operating_income] => Array
        (
            [0] => $97,077
        )

[short_sale] => 
    [price_per_unit] => 387500
)

EXIT

18 More Photos

Pending

110-112 Russell St, Waltham MA 02453

$1,550,000

Annual Expenses for 110-112 Russell St, Waltham MA 02453

Annual Income & Unit Breakdown for 110-112 Russell St, Waltham MA 02453

General Information for 110-112 Russell St, Waltham MA 02453

Interior Features for 110-112 Russell St, Waltham MA 02453

Disclosures for 110-112 Russell St, Waltham MA 02453

Location Information for 110-112 Russell St, Waltham MA 02453

Contact Information for 110-112 Russell St, Waltham MA 02453

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

John Pentore