Investment Analysis — 102 Moreland St

Boston, MA 02119 — Roxbury

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02119 carries an estimated $3,390/mo in gross rent — about a 3.97% cap rate and $24,615/yr in estimated NOI at the $620,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,772

Style

Single Family

Built

1890

Welcome to 102 Moreland Street, a spacious multi-family property offering an excellent opportunity for both investors and owner-occupants. Each unit features generous living space with bright interiors, functional layouts, and well-proportioned bedrooms. Conveniently located near public transportation, major highways, hospitals, universities, shopping, and dining, this property provides easy access to everything Boston has to offer. Whether you're looking to expand your investment portfolio or live in one unit while generating rental income from the other, 102 Moreland Street offers exceptional potential in a prime Roxbury location.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 886 sq ft (the lesser of 900 sq ft or half the 1,772 sq ft principal dwelling). Lot size: 906 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.