$22,000,000
PENDING

Estimated payment $132,861/month

Total Views 6,101
99 Beds
81 Baths
52,603 Sq Ft
$418 Price per Sq Ft

Highlights

  • Marina
  • Medical Services
  • Property is near public transit
  • Golf Course Community
  • 1.09 Acre Lot
  • 4-minute walk to Beverly Common

About This Home

The Cabot Collection includes 8 properties located at 39 Railroad Ave, 5 Pleasant St, and 62, 64, 66, 80, 84 and 130 Cabot St. The Portfolio consists of 3 commercial units, 8 Studio units, (42) 1-Bed units, (22) 2-Bed units, and (2) 3-Bed units, for a total of 77 units centered around Cabot Street in Downtown Beverly, which satisfies the high demand for workforce housing in the Boston/North Shore real estate market. Over the last several years, approximately 68 of the 77 units have been renovated, and more than half of the properties feature newer roofs, most common areas have been cosmetically upgraded and many of the kitchens have been redone with modern upgrades. The opportunity exists to continue with the programmatic upgrade of the residential units to push rental rates in a high demand/limited supply market. The Cabot Collection offers investors the rare opportunity to acquire a critical mass of investment properties in a supply-constrained downtown market within the Boston MSA.

Listing Agent

Steve Girolamo

Horvath & Tremblay Listed on: 08/12/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $194,667

Year Built

  • Built in 1890

Parking

  • 2 Car Garage
  • Off-Street Parking

Home Design

  • Shingle Roof
  • Rubber Roof

Interior Spaces

  • 52,603 Sq Ft Home
  • Property has 1 Level

Bedrooms and Bathrooms

  • 99 Bedrooms
  • 81 Full Bathrooms

Location

  • Property is near public transit
  • Property is near schools

Additional Features

  • 1.09 Acre Lot
  • Separate Meters

Listing and Financial Details

  • Rent includes unit 1(heat gas water hot water), unit 2(heat gas water hot water)

Community Details

Overview

  • 77 Units

Amenities

  • Medical Services
  • Shops
  • Coin Laundry

Recreation

  • Marina
  • Golf Course Community
  • Tennis Courts
  • Community Pool
  • Park
  • Jogging Path
  • Bike Trail

Building Details

  • Operating Expense $607,649
  • Net Operating Income $1,318,063

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$194,667

Year Built

Built in 1890

Lot Details

0

Parking

2

Listing Details

  • Property Type: Residential Income
  • Property Sub Type: 5+ Family - 5+ Units Side by Side
  • Year Built: 1890
  • Levels: 3
  • Year Built Details: Approximate
  • APOD AVAILABLE: No
  • Special Features: None
  • Stories: 3

Interior Features

  • Fireplace YN: No
  • Total Bedrooms: 99
  • Full Bathrooms: 81
  • Total Bathrooms: 81
  • Total Bathrooms: 81
  • Above Grade Finished Sq Ft: 52603
  • Living Area: 52603
  • Spa YN: No
  • Stories Total: 3
  • MAIN LO: AN2723
  • LIST PRICE PER Sq Ft: 418.23
  • PRICE PER Sq Ft: 418.23

Exterior Features

  • Foundation Details: Other
  • Home Warranty YN: No
  • Roof: Shingle, Rubber
  • Waterfront Features: Harbor, 1/2 to 1 Mile To Beach, Beach Ownership(Public)
  • Waterfront YN: No

Garage/Parking

  • Garage Spaces: 2
  • Covered Parking Spaces: 2
  • Garage YN: Yes
  • Parking Features: Off Street
  • Total Parking Spaces: 72

Utilities

  • Sewer: Public Sewer
  • Electric: Common, Individually Metered, Other (See Remarks)
  • Water Source: Public
  • Hot Water: Natural Gas, Electric

Condo/Co-op/Association

  • Community Features: Public Transportation, Shopping, Pool, Tennis Court(s), Park, Walk/Jog Trails, Golf, Medical Facility, Laundromat, Bike Path, Highway Access, House of Worship, Marina, Private School, Public School, T-Station, University
  • Rent Includes: Unit 1(Heat,Gas,Water,Hot Water), Unit 2(Heat,Gas,Water,Hot Water)
  • Senior Community YN: No

Lot Info

  • Zoning: RHD & CC
  • Farm Land Area Units: Square Feet
  • Lot Features: Other
  • Lot Size Acres: 1.09
  • Lot Size Area: 1.09
  • Lot Size Sq Ft: 47480
  • Lot Size Units: Acres
  • PAGE: 241

Tax Info

  • Tax Year: 2025
  • Tax Annual Amount: 194667
  • Tax Book Number: 41317

Multi Family

  • Gross Income: 1925712
  • Net Operating Income: 1318063
  • Number Of Units Total: 77
  • Operating Expense: 607649
  • Total Actual Rent: 32767
  • LEVELS 1: 1
  • Basement Included Sq Ft: No
  • LEVELS 2: 1
  • LEASE 2: Y
  • LEASE 1: Y
  • FLRS 1: 1
  • FLRS 2: 1

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
09/03/2025 09/03/25 Pending -- -- --
08/12/2025 08/12/25 For Sale $22,000,000 -- $418 / Sq Ft
Source: MLS Property Information Network (MLS PIN)

Source: MLS Property Information Network (MLS PIN)

MLS Number: 73416629

MLS Property Information Network (MLS PIN)