Log In/Sign Up
Your email has been sent.
Beaver Court Portfolio 3 Multifamily Properties Offered at $2,999,999 in Framingham, MA
Investment Highlights
- Ideal location close to shopping, parks, and public transit.
- 3 car detached garage and large parking area fitting approximately 20 vehicle.
- All separate utilities
- 9 total units consist of (2) 4-bedroom & 1 bath units, (4) 3- bedroom & 1 bath units, (2) 2-bedroom &1 bath units, and (1) 1-bedroom& 1 bath unit.
- All 3 building have walkout basements.
- Updated gas heaters and hot water tanks.
Executive Summary
Unique Opportunity! 9-unit property consisting of 3 multifamily dwellings & a 3 car garage on a 31,363 Sq Ft lot! Plenty of parking. Long term tenants, 100% occupied with rents BELOW market! Many updates including new roof, vinyl siding & electrical, etc. Close to MBTA station and downtown Framingham. Huge upside potential! Don't miss out. A truly distinct asset with income.
Taxes & Operating Expenses (Pro Forma - 2025) |
Annual |
|---|---|
| Gross Rental Income |
$261,600
|
| Other Income |
-
|
| Vacancy Loss |
-
|
| Effective Gross Income |
$261,600
|
| Taxes |
$18,815
|
| Operating Expenses |
$35,161
|
| Total Expenses |
$53,976
|
| Net Operating Income |
$207,624
|
Taxes & Operating Expenses (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $261,600 |
| Other Income | |
|---|---|
| Annual | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Effective Gross Income | |
|---|---|
| Annual | $261,600 |
| Taxes | |
|---|---|
| Annual | $18,815 |
| Operating Expenses | |
|---|---|
| Annual | $35,161 |
| Total Expenses | |
|---|---|
| Annual | $53,976 |
| Net Operating Income | |
|---|---|
| Annual | $207,624 |
Property Facts
| Price | $2,999,999 | Number of Properties | 3 |
| Price / SF | $330.83 / SF | Individually For Sale | 0 |
| Cap Rate | 6.92% | Total Building Size | 9,068 SF |
| Sale Type | Investment | Total Land Area | 1.44 AC |
| Status | Active |
| Price | $2,999,999 |
| Price / SF | $330.83 / SF |
| Cap Rate | 6.92% |
| Sale Type | Investment |
| Status | Active |
| Number of Properties | 3 |
| Individually For Sale | 0 |
| Total Building Size | 9,068 SF |
| Total Land Area | 1.44 AC |
Properties
| Property Name / Address | Property Type | Size | Year Built | Individual Price |
|---|---|---|---|---|
| 36-38 Beaver Ct, Framingham, MA 01702 | Multifamily | 3,712 SF | 1867 | - |
| 22-24 Beaver Ct, Framingham, MA 01702 | Multifamily | 2,920 SF | 1867 | - |
| 18 Beaver Ct, Framingham, MA 01702 | Multifamily | 2,436 SF | 1867 | - |
1 1
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Cotoia Properties Two LLC
Beaver Court Portfolio
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.