Investment Analysis — 14 Houston St

Boston, MA 02132 — West Roxbury

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02132 carries an estimated $3,450/mo in gross rent — about a 1.24% cap rate and $16,458/yr in estimated NOI at the $1,325,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,100

Style

Single Family

Built

1936

This absolutely charming Tudor home has been meticulously renovated and loved. Situated on a flat, fenced lot on a coveted, quiet street, lives charm and updates galore. New kitchen and baths, A/C and premium Pella windows in 2016, brand new oversized garage (2017), renovated 4 season sunroom ( 2024) overlooking fairytale-like garden and yard. New electric panel, recessed lights and new irrigation system. The main floor includes gorgeous period details in the living room with gas fireplace and dining room. The flowing floor plan continues to the chef's kitchen with large island and tons of cabinet space, a bonus den, 1/2 bath and sunroom. The second level includes three generous bedrooms and two full baths. A large basement is perfect for expanding, or for a playroom, storage or exercise space. Lush yard, professionally landscaped. A 5 min walk to Center street, the commuter rail, shops and all that quaint West Roxbury has to offer.

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: 900 sq ft (the lesser of 900 sq ft or half the 2,100 sq ft principal dwelling). Lot size: 9,250 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.