For Sale
For Rent
Blog
Property Records
Schools
SEARCH
Property Records
For Sale
For Rent
MORE
Blog
Schools
See Home Value
$590,000
● Multifamily - Off Market

54 Beacon

bedrooms
7 Beds
bathrooms
2 Baths
square feet
2,448 Ft²
$1,130,704
RealtyHop Estimate
88.77%
Since Mar 1, 2005
National-US
Primary Model

About This Property

First Showings at Open House 1/9/05 2-4 pm  Opportunities Abound! Your Choice! Owner occupancy, condominium conversion or investment rental income. 500 sq ft on the first floor is commerically zoned and the 3rd floor offers 1194 sq ft of expansion possibilities.  This great investment for 2005 is just steps away from the popular Inman Square Area and a short walk to Central and Harvard Square
Unit Size
2,448 Ft²
Days on Market
-
Land Size
0.07 acres
Price per sqft
$245
Property Type
Multifamily
Property Taxes
$344
HOA Dues
-
Year Built
-

Payment Calculator

Home Price
Down Payment
%
Loan Term
Interest %

Your Estimated Monthly Payment

Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:

Cap Rate Calculator

Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate 100% Occupancy
N/A (extreme outlier)

What does this mean?

Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.

How much can I actually make?

Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.

How is cap rate calculated?

Cap Rate = Net Operating Income (NOI) / Property Asset Value.

When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.

Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.

Last updated: 4 years ago (MLSPIN #70130707)

Price History

Date / Event Date Event Price
Feb 15, 2005 Sold
Premium
Sold
Jan 5, 2005 Listed by Coldwell Banker Realty - Cambridge $599,000
Listed by Coldwell Banker Realty - Cambridge

Property Highlights

Parking Available
Parking Details
Parking Features: Paved Drive, Shared Driveway, Off Street
Interior Details
Full Bathrooms: 2
Interior Features: Unit 1(Ceiling Fans, Pantry), Unit 2(Pantry), Unit 1 Rooms(Living Room, Dining Room, Kitchen), Unit 2 Rooms(Living Room, Dining Room, Kitchen)
Appliances: Unit 1(Range, Refrigerator), Unit 2(Range, Dishwasher, Refrigerator), Gas Water Heater, Tank Water Heater
Flooring Type: Wood, Vinyl, Concrete
Laundry Features: Unit 1 Laundry Room, Unit 2 Laundry Room
Rooms: 11
Basement: Full, Concrete
Exterior Details
Year Built Source: Public Records
Year Built Details: Actual
PropertySubType: Multi Family
Stories (Total): 3
Building Area Units: Square Feet
Patio and Porch Features: Porch
Lead Paint: Unknown
Lot Size Area: 0.07
Lot Size Units: Acres
Lot Size Acres: 0.07
Zoning: rc
Parcel Number: 758582
Water Source: Public, City/Town Water
Financial Details
Tax Assessed Value: $403,300
Tax Annual Amount: $4,127
Utilities Details
Heating Type: Unit 1(Hot Water Radiators), Unit 3(Hot Water Radiators, Gas)

Comparables

Unit
Status
Type
Beds
Baths
ft²
Price/ft²
Asking Price
Listed On
Closing Price
Sold On
HOA + Taxes

Past Sales

Date Unit Beds Baths Sqft Price Closed Listed By

Similar Homes for Sale

Currently no similar homes around
Last Updated: 4 years ago
Data Source: MLS PIN, MLS# 70130707
Recent Neighborhood News
Lake House Prices Near NYC in 2026: What Waterfront Actually Costs (Labor Day Buyer's Guide)
9 New York City Seafood and Raw Bars
Why Some NYC Tenement Apartments Had Bathtubs in the Kitchen
The Current Status of iBuying in 2026: What To Know