Investment Analysis — 121 George St

Boston, MA 02119

Based on rent reported on the MLS listing, a 3-unit multi-family in 02119 carries $16,015/mo in gross rent — about a 11.91% cap rate and $136,917/yr in estimated NOI at the $1,150,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

2,628

Style

3 Family - 3 Units Up/Down

Built

1905

A rare owner-occupant or house-hack opportunity in the heart of Roxbury. This 3-family up/down offers a move-in ready unit currently vacant, alongside 2 fully occupied units. Live in one unit while your tenants offset your mortgage-or bring a new tenant at market rate. Commuters benefit from quick access to I-93, Logan Airport is just a short drive away with a nearby downtown dining and entertainment. Shared coin-op and plus an additional 912 sqft of bonus below-grade space for a total of 3,540 sqft. This investment offers cashflow and flexibility in an already leased building. Schedule your showing today

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 MLS and other third-party data may be inaccurate or out of date.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.