Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Spacious Duplex Near Downtown Beverly Title is generated by Realmo AI

    35-37 Thorndike St, Beverly, MA 01915

    View on Map
    Claim this Listing
    Pending
    $1,300,000

    MULTI_FAMILY - Beverly, MA

    Property size:
    3,929 SF
    Lot size:
    0.18 Acres
    Added:
    May 25, 2026
    Days on Market:
    11
    Last Refresh:
    Jun 4 at 2:06 pm

    Property Features for 35-37 Thorndike St

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    R6
    Bedrooms
    6
    Bathrooms
    3
    Rooms
    Bathroom 2, Bedroom 5, Bathroom 3, Bedroom 1, Bathroom 4, Bedroom 3, Bedroom 2, Bedroom 4, Bedroom 6, Bathroom 1
    Parking
    5
    Fireplace
    1
    Standard status
    Pending
    APN
    M:0005 B:0441 L:
    Size
    3,929 SF
    Lot size
    0.18 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    11454

    Building Details

    Year built
    1900
    Floors in Building
    6
    Number of units
    2

    We can help!

    Listing Contact
    Keller Williams Realty Evolution

    Listing agent Keller Williams Realty Evolution

    Listing office Keller Williams Realty Evolution 500 Cummings Center, Suite 1550, Beverly, MA

    Listing date May 25, 2026

    MLS# 73522941 Listing URL

    Copyright © 2026 MLS Property Information Network Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Duplex with two units (#35 and #37), built in 1900
    • Unit #35 layout: living room, formal dining room, kitchen, and half bath on the first floor
    • Unit #35 second and third floors: second floor has three bedrooms and a full bath; third floor has three additional rooms
    • Home features hardwood floors, sun‑filled oversized rooms, and classic period details
    • Includes a fireplace (FireplaceYN: true)
    • Conveniently positioned between the Atlantic Ocean and Downtown Beverly

    Overview

    This spacious duplex is situated between the Atlantic Ocean and downtown Beverly. The property offers versatility and appeal for investors, owner-occupants, or multigenerational living. The property features hardwood floors, sun-filled oversized rooms, and period detail throughout. Unit #35 includes a living room, formal dining room, kitchen, and half bath on the first floor. The second floor offers three bedrooms and a full bath, while the third floor includes three additional rooms. Unit #37 features a similar layout with living areas and natural light. The property has been owned by the same family for decades and is located moments from beaches, restaurants, shops, parks, and the Boston-bound commuter rail. The lot size is 0.1777 acres, and the property size is 3929 square feet. The zoning is R6. The property is located in Essex County.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $99.0k $25.20
    − Vacancy −$4.5k −$1.13
    EGI $94.6k $24.07
    − OpEx −$28.4k −$7.22
    NOI $66.2k $16.85
    3,929 SF · lease $25.20/SF/yr · vacancy 4.50% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $945.6K
    $827.4K – $1.10M (±1% cap)
    NOI $66,189 @ 7.0% cap · market cap 5.09%
    Second Best
    Apartment 5plus
    $853.5K
    $746.8K – $995.8K (±1% cap)
    NOI $59,746 @ 7.0% cap · market cap 4.60%
    Theoretical Best
    Office A
    $2.33M
    $2.04M – $2.71M (±1% cap)
    NOI $162,817 @ 7.0% cap · market cap 12.52%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Grocery & Convenience Store Skin Care Clinic

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Beverly
    County
    Essex
    State
    Massachusetts
    Longitude
    -70.875534
    Latitude
    42.545338

    Nearby Similar for Sale

    • $595,000

      Beverly Commercial Condo For Sale

      Commercial condo in Beverly, leased to MyEyeDr, great location.
      495 Cabot St #1, Beverly, MA 01915
      View Details
    • $1,295,000
      3,214 SF

      Downtown Beverly Commercial Building For Sale

      Commercial building in Beverly's retail and restaurant district for sale.
      175-181 Rantoul St, Beverly, MA 01915
      View Details
    • $300,000

      Established Restaurant in Beverly, MA

      Turn-key restaurant with liquor license and outdoor seating.
      342 Rantoul St., Beverly, MA 01915
      View Details
    • $250,000
      4,000 SF

      Turnkey Brewery and Taproom Business

      Fully operational brewery and taproom in downtown Beverly, Massachusetts.
      232 Rantoul St, Beverly, MA 01915
      View Details
    • $950,000
      3,026 SF

      Three-Family Property in Beverly

      Well-maintained three-family property with spacious units and convenient location.
      37 Chase Street, Beverly, MA 01915
      View Details
    • $1,375,000
      3,982 SF

      Brewery and Taproom in Beverly

      Turnkey brewery and taproom in downtown Beverly, Massachusetts.
      232 Rantoul St, Beverly, MA, MA 01915
      View Details
    • $1,295,000
      3,214 SF

      Downtown Beverly Commercial Building For Sale

      Standalone commercial building in Beverly's retail and restaurant district.
      175-181 Rantoul St, Beverly, MA 01915
      View Details
    • $950,000

      Three-Family Property in Beverly

      Well-maintained three-family property in Beverly, ideal for investors/owner-occupants.
      37 Chase St, Beverly, MA 01915
      View Details
    • $30,000

      Thriving Hot Sauce Business Opportunity

      Retail space ideal for entrepreneurs to grow their brand.
      166 Cabot Street, Beverly, MA 01915
      View Details
    • $960,000
      2,500 SF

      Beverly Multifamily Home Near Beach

      Multifamily home in Beverly, near the beach and Montserrat station.
      18 James St, Beverly, MA 01915
      View Details
    • $960,000

      Beverly Multifamily Investment Opportunity

      Multifamily home in Beverly near beach, station, and amenities.
      18 James St, Beverly, MA 01915
      View Details
    • $960,000

      Multifamily Home in Desirable Beverly

      Multifamily home in Beverly near beach, station, and amenities.
      18 James St, Beverly, MA 01915
      View Details

    FAQs

    What type of property is this?
    Duplex - Versatile duplex in prime location near ocean and downtown.
    Where is this duplex located?
    The property is located at 35-37 Thorndike St Beverly, MA.
    What is the asking price?
    The asking price for this property is $1,300,000.
    What are key features of this property?
    This property features: Duplex with two units (#35 and #37), built in 1900; Unit #35 layout: living room, formal dining room, kitchen, and half bath on the first floor; Unit #35 second and third floors: second floor has three bedrooms and a full bath; third floor has three additional rooms
    (978) 927-8700
    We can help!
    Listing Contact
    Keller Williams Realty Evolution
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    35-37 Thorndike St, Beverly, MA 01915
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!