Investment Analysis — 126 Leyden Street

Boston, MA 02128 — East Boston's Suffolk Downs

Based on rent reported on the MLS listing, a 3-unit multi-family in 02128 carries $7,800/mo in gross rent — about a 6.94% cap rate and $62,112/yr in estimated NOI at the $895,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

3,000

Style

3 Family

Built

1900

126 Leyden Street is a three family building located in the sought after Orient Heights/Suffolk Downs Submarket, which is consistently one of the strongest rental markets in the entire City of Boston. This property consists of (1) 1 Bedroom/1 Bathroom unit, (1) 3 Bedroom Unit and (1) Two Bedroom/ 1 Bathroom Unit This commuter location provides easy access to Logan International Airport, Downtown Boston, Charlestown, Cambridge, Somerville and the Seaport. It is also walking distance to the Orient Heights and Suffolk Downs Blue Line MBTA Stations.

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 MLS and other third-party data may be inaccurate or out of date.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