Overview Property Details Payment Calculator Walkability

Active

28-30 Bacon St, Waltham MA 02451

$1,290,000

Estimated $19,593.57/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $645,000

Total Rent: 65400/year

Estimated CAP Rate: 4.17%

6 Bedrooms

3 Full Baths

8 Parking Spots

0.14 acres

This charming and spacious tri-level two-family home is ideally located on a tree-lined street, just minutes from downtown Waltham. Each unit offers a bright and inviting living and dining area with a built-in brick fireplace, private in-unit laundry, updated kitchens featur...

This home has been viewed 17 times

Last Updated: April 5th, 2025 at 9:28am

Gross Income: $65,400

Gross Expenses: $11,645

Net Income Calc: $53,755

CAP Rate: 4.17%

Annual Expenses for 28-30 Bacon St, Waltham MA 02451

Total Gross Expenses (Calculated)$11,645/year

APOD AvailableNo

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$11,645

Annual Income & Unit Breakdown for 28-30 Bacon St, Waltham MA 02451

Total Gross Income (Calculated)$65,400

Unit 1

Rental Income2250

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income3200

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit2

HeatingNo

Rent Includes

General Information for 28-30 Bacon St, Waltham MA 02451

Listing ID73349841

Property TypeMulti Family

Price$1,290,000 ($374.02/SqFt)

Style

CityWaltham

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total3,449 SqFt

Approximate Lot Size (Acres)0.14 acres

Total Parking8

Garage Parking2 / Detached

Year Built1920

Year Built SourcePublic Records

Year RenovatedN/A

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

Zoning1

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Interior Features for 28-30 Bacon St, Waltham MA 02451

Disclosures for 28-30 Bacon St, Waltham MA 02451

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$65,400

Total Net Income By Broker$65,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.25%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Location Information for 28-30 Bacon St, Waltham MA 02451

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, Public School, Shopping, Park, Bike Path, Public Transportation, University

Contact Information for 28-30 Bacon St, Waltham MA 02451

Agent

Name: Gregory Herot

MLS ID: NB113826

Office ID: AC1140

Phone: 617-903-0888

City: Brighton

State: MA

Office

Name: Club Realty

MLS Office ID: AC1140

Phone: 617-487-8285

Payment Calculator

$19,593.57 per month

30 Years Fixed, 6.75% Interest

Property Taxes $11,645.00

Principal & Interest $7,948.57

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Club Realty

Gregory Herot

Agent Phone

(617) 903-0888

Office Phone

(617) 487-8285

Text Agent Call Agent Call Office

Array
(
    [id] => 602084
    [mls_id] => 73349841
    [status] => Array
        (
            [0] => Active
        )

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

[add_date] => 2025-03-26 09:13:10
            [last_sync_date] => 2025-04-05 09:28:12
        )

[address] => Array
        (
            [building_name] => 
            [floor_number] => 0
            [address] => Bacon St
            [city] => Waltham
            [county] => Middlesex
            [state] => Massachusetts
            [state_code] => MA
            [zip] => 02451
            [street_number] => 28-30
            [unit_number] => 
            [unparsed] => Array
                (
                    [0] => 28-30 Bacon St, Waltham MA 02451
                )

)

[basic] => Array
        (
            [acres] => Approx. 0.14 acres (6,251 SqFt)
            [bathrooms] => 3 Full
            [bedrooms] => 6
            [estimated_monthly_payment] => 
            [living_area] => 3,449 Sq. Ft.
            [price] => $1,290,000
            [price_per_sqft] => 374.02
            [description] => This charming and spacious tri-level two-family home is ideally located on a tree-lined street, just minutes from downtown Waltham. Each unit offers a bright and inviting living and dining area with a built-in brick fireplace, private in-unit laundry, updated kitchens featuring stainless steel appliances, and sunrooms/enclosed porches for additional storage or indoor/outdoor living. Unit 1 is a first floor 2-bedroom, 1-bath, while Unit 2 is a spacious bi-level 4-bedroom, 2-bath. Both units are currently rented below market value. Original architectural details, including wood trim, a built-in hutch, and a walk-in closet, enhance the home's character. There is ample parking with a long driveway leading to a two-stall detached garage and a small yard. The home is just a short walk from Main Street, offering easy access to local shops, restaurants, and more. Unit 2 is certified deleaded.
        )

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

[style] => Array
                (
                )

[association] => No
            [community_features] => Array
                (
                    [0] => Highway Access
                    [1] => Public School
                    [2] => Shopping
                    [3] => Park
                    [4] => Bike Path
                    [5] => Public Transportation
                    [6] => University
                )

[energy_features] => Array
                (
                )

[garage_parking] => 2
            [handicap_access] => No
            [mls_area] => 
            [total_parking] => 8 (2 Garage)
            [year_built] => 1920
            [year_built_details] => Actual
            [year_built_source] => Public Records
            [year_renovated] => N/A
            [zoning] => 1
        )

[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] => 2.25%
            [facilitator_compensation] => 
            [subagent_compensation] => 
            [compensation_based_on] => Array
                (
                )

)

[exterior] => Array
        (
            [approx_lot_size_acres] => 0.14 acres
            [approx_lot_size_sqft] => 6,251
            [total_parking] => 8
            [garage_parking] => 2 / Detached
            [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] => $11,645
            [tax_year] => 2024
            [assessed_value] => $1,208,000
        )

[interior] => Array
        (
            [approx_living_area_total] => 3,449 SqFt
            [living_area_includes_basement] => Array
                (
                    [0] => No
                )

[rooms] => 12
            [bedrooms] => 6
            [full_baths] => 3
            [half_baths] => 0
            [en_suite_bath] => Array
                (
                    [0] => Yes
                )

[basement] => Array
                (
                )

[heating] => No
            [cooling] => No
            [fireplaces] => Array
                (
                    [0] => 2
                )

[appliances] => Array
                (
                )

[flooring] => Array
                (
                )

[electric] => Array
                (
                )

)

[lifestyle] => Array
        (
            [garage_parking] => 1
            [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] => NB113826
            [name] => Gregory Herot
            [phone] => 617-903-0888
            [city] => Brighton
            [state] => MA
            [office] => AC1140
            [national_association] => 
        )

[office] => Array
        (
            [id] => AC1140
            [name] => Club Realty
            [phone] => 617-487-8285
        )

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

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

[team] => Array
        (
        )

[media] => Array
        (
            [0] => Array
                (
                    [id] => 86136622
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/602084/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:13
                    [modified] => 2025-04-05 09:28:13
                )

[1] => Array
                (
                    [id] => 86137159
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[2] => Array
                (
                    [id] => 86137160
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[3] => Array
                (
                    [id] => 86137161
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[4] => Array
                (
                    [id] => 86137162
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[5] => Array
                (
                    [id] => 86137163
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[6] => Array
                (
                    [id] => 86137164
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[7] => Array
                (
                    [id] => 86137165
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[8] => Array
                (
                    [id] => 86137166
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[9] => Array
                (
                    [id] => 86137167
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[10] => Array
                (
                    [id] => 86137168
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[11] => Array
                (
                    [id] => 86137169
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[12] => Array
                (
                    [id] => 86137170
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[13] => Array
                (
                    [id] => 86137171
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[14] => Array
                (
                    [id] => 86137172
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[15] => Array
                (
                    [id] => 86137173
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[16] => Array
                (
                    [id] => 86137174
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[17] => Array
                (
                    [id] => 86137175
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[18] => Array
                (
                    [id] => 86137176
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[19] => Array
                (
                    [id] => 86137177
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[20] => Array
                (
                    [id] => 86137178
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[21] => Array
                (
                    [id] => 86137179
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[22] => Array
                (
                    [id] => 86137180
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[23] => Array
                (
                    [id] => 86137181
                    [name] => MLS24.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=24
                    [index] => 24
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[24] => Array
                (
                    [id] => 86137182
                    [name] => MLS25.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=25
                    [index] => 25
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[25] => Array
                (
                    [id] => 86137183
                    [name] => MLS26.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=26
                    [index] => 26
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[26] => Array
                (
                    [id] => 86137184
                    [name] => MLS27.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=27
                    [index] => 27
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[27] => Array
                (
                    [id] => 86137185
                    [name] => MLS28.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=28
                    [index] => 28
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[28] => Array
                (
                    [id] => 86137186
                    [name] => MLS29.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=29
                    [index] => 29
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[29] => Array
                (
                    [id] => 86137187
                    [name] => MLS30.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=30
                    [index] => 30
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[30] => Array
                (
                    [id] => 86137188
                    [name] => MLS31.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=31
                    [index] => 31
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[31] => Array
                (
                    [id] => 86137189
                    [name] => MLS32.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=32
                    [index] => 32
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[32] => Array
                (
                    [id] => 86137190
                    [name] => MLS33.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=33
                    [index] => 33
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[33] => Array
                (
                    [id] => 86137191
                    [name] => MLS34.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=34
                    [index] => 34
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

[34] => Array
                (
                    [id] => 86137192
                    [name] => MLS35.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349841&w=1024&h=768&n=35
                    [index] => 35
                    [enabled] => 1
                    [created] => 2025-04-05 09:28:19
                    [modified] => 2025-04-05 09:28:19
                )

)

[demographics] => Array
        (
            [0] => Array
                (
                    [id] => 21652
                    [name] => 02451
                    [category] => zipcode
                    [url] => 
                    [total] => 501
                )

)

[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] => Multi 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] => 3
                )

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

[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_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' 25.5'' 
                )

[googlemap_lt] => Array
                (
                    [field_id] => 52
                    [type] => text
                    [name] => Latitude
                    [value] => N42° 22' 38.4'' 
                )

[field_2111] => Array
                (
                    [field_id] => 2111
                    [type] => text
                    [name] => Office Name
                    [value] => Club Realty
                )

[field_3000] => Array
                (
                    [field_id] => 3000
                    [type] => text
                    [name] => Agent MLSID
                    [value] => NB113826
                )

[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_3069] => Array
                (
                    [field_id] => 3069
                    [type] => price
                    [name] => LIST_PRICE_PER_SQFT
                    [raw] => 374.02
                    [unit_id] => 260
                    [value] => $374
                    [price_only] => $374
                )

[field_3071] => Array
                (
                    [field_id] => 3071
                    [type] => number
                    [name] => MARKET_TIME_BROKER
                    [value] => 10
                )

[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] => 30/03/2025 17:50:00
                )

[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] => 28
                )

[field_3105] => Array
                (
                    [field_id] => 3105
                    [type] => select
                    [name] => APOD_AVAILABLE
                    [value] => No
                )

[field_3109] => Array
                (
                    [field_id] => 3109
                    [type] => number
                    [name] => FIRE_PLACES
                    [value] => 2
                )

[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_3118] => Array
                (
                    [field_id] => 3118
                    [type] => price
                    [name] => NOI
                    [raw] => 65400
                    [unit_id] => 260
                    [value] => $65,400
                    [price_only] => $65,400
                )

[field_3119] => Array
                (
                    [field_id] => 3119
                    [type] => number
                    [name] => RENT1
                    [value] => 2250
                )

[field_3120] => Array
                (
                    [field_id] => 3120
                    [type] => number
                    [name] => NO_UNITS
                    [value] => 2
                )

[field_3121] => Array
                (
                    [field_id] => 3121
                    [type] => number
                    [name] => RENT2
                    [value] => 3200
                )

[field_3126] => Array
                (
                    [field_id] => 3126
                    [type] => number
                    [name] => TOTAL_RENT
                    [value] => 5450
                )

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

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

[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] => 617-487-8285
                )

[field_3172] => Array
                (
                    [field_id] => 3172
                    [type] => text
                    [name] => Agent Phone
                    [value] => 617-903-0888
                )

[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] => 3449
                )

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

[field_3185] => Array
                (
                    [field_id] => 3185
                    [type] => text
                    [name] => BuyerAgencyCompensation
                    [value] => 2.25
                )

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

[f_3188] => Array
                (
                    [field_id] => 3188
                    [type] => feature
                    [name] => CommunityFeatures
                    [values] => Array
                        (
                            [0] => Highway Access
                            [1] => Public School
                            [2] => Shopping
                            [3] => Park
                            [4] => Bike Path
                            [5] => Public Transportation
                            [6] => 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] => 6
                )

[field_3193] => Array
                (
                    [field_id] => 3193
                    [type] => number
                    [name] => CoveredSpaces
                    [value] => 2
                )

[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_3208] => Array
                (
                    [field_id] => 3208
                    [type] => select
                    [name] => FireplaceYN
                    [value] => 1
                )

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

[field_3211] => Array
                (
                    [field_id] => 3211
                    [type] => number
                    [name] => GarageSpaces
                    [value] => 2
                )

[field_3212] => Array
                (
                    [field_id] => 3212
                    [type] => select
                    [name] => GarageYN
                    [value] => 1
                )

[field_3216] => Array
                (
                    [field_id] => 3216
                    [type] => price
                    [name] => GrossIncome
                    [raw] => 65400
                    [unit_id] => 260
                    [value] => $65,400
                    [price_only] => $65,400
                )

[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] => 25/03/2025
                )

[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] => 6,251 Sqft
                    [raw] => 6251
                    [unit_id] => 1
                )

[field_3230] => Array
                (
                    [field_id] => 3230
                    [type] => price
                    [name] => OperatingExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3231] => Array
                (
                    [field_id] => 3231
                    [type] => price
                    [name] => OriginalListPrice
                    [raw] => 1290000
                    [unit_id] => 260
                    [value] => $1,290,000
                    [price_only] => $1,290,000
                )

[field_3234] => Array
                (
                    [field_id] => 3234
                    [type] => textarea
                    [name] => PrivateOfficeRemarks
                    [value] => First showings will be at the open house 3/30. See
                )

[field_3240] => Array
                (
                    [field_id] => 3240
                    [type] => text
                    [name] => UnparsedAddress
                    [value] => 28-30 Bacon St, Waltham MA 02451
                )

[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] => Actual
                )

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

[field_3248] => Array
                (
                    [field_id] => 3248
                    [type] => datetime
                    [name] => OriginalEntryTimestamp
                    [value] => 25/03/2025 18:42:00
                )

[field_3253] => Array
                (
                    [field_id] => 3253
                    [type] => number
                    [name] => MLSPIN_BEDRMS_1
                    [value] => 2
                )

[field_3254] => Array
                (
                    [field_id] => 3254
                    [type] => number
                    [name] => MLSPIN_BEDRMS_2
                    [value] => 4
                )

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

[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] => 2
                )

[field_3265] => Array
                (
                    [field_id] => 3265
                    [type] => price
                    [name] => MLSPIN_GRE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[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_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_3277] => Array
                (
                    [field_id] => 3277
                    [type] => text
                    [name] => MLSPIN_MAIN_LO
                    [value] => AC1140
                )

[field_3280] => Array
                (
                    [field_id] => 3280
                    [type] => number
                    [name] => MLSPIN_MARKET_TIME_PROPERTY
                    [value] => 10
                )

[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_3284] => Array
                (
                    [field_id] => 3284
                    [type] => number
                    [name] => MLSPIN_OH_FLAG
                    [value] => 1
                )

[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] => 374.02
                    [unit_id] => 260
                    [value] => $374
                    [price_only] => $374
                )

[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_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_3311] => Array
                (
                    [field_id] => 3311
                    [type] => number
                    [name] => BRE_Total_Parking
                    [value] => 8
                )

[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] => 3
                )

)

[unit_level] => 
    [levels_in_unit] => 2025-03-25
    [construction_status] => 
    [laundry_features] => Array
        (
        )

[outdoor_space_available] => Array
        (
        )

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

[building_management] => Array
        (
        )

[number_of_units] => 2
    [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
        (
        )

[lease_term] => Array
        (
        )

[interior_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[property_sub_type] => Array
        (
            [0] => Multi 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] => $11,645
    [total_gross_income] => 65400
    [total_gross_expense] => 11645
    [net_income_calc] => 53755
    [cap_rate] => 4.17%
    [apod_available] => Array
        (
            [0] => No
        )

[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] => 2250
        )

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

[unit_1_bedrooms] => 2
    [unit_1_bathrooms] => 1 Full
    [unit_1_floor] => 1
    [unit_1_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3200
        )

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

[unit_2_bedrooms] => 4
    [unit_2_bathrooms] => 2 Full
    [unit_2_floor] => 2
    [unit_2_levels] => 2
    [unit_3_rent] => Array
        (
        )

[unit_3_lease] => Array
        (
        )

[unit_3_bedrooms] => 
    [unit_3_bathrooms] => 
    [unit_3_floor] => 
    [unit_3_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_4_lease] => Array
        (
        )

[unit_4_bedrooms] => 
    [unit_4_bathrooms] => 
    [unit_4_floor] => 
    [unit_4_levels] => 
    [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] => $0
        )

[gross_income] => Array
        (
            [0] => $65,400
        )

[net_operating_income] => Array
        (
            [0] => $65,400
        )

[short_sale] => 
    [price_per_unit] => 645000
)

EXIT

33 More Photos