Investment Analysis — 14 Torrey St #1

Boston, MA 02124 — Dorchester

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02124 carries an estimated $3,080/mo in gross rent — about a 4.51% cap rate and $23,396/yr in estimated NOI at the $519,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,299

Style

Condominium

Built

1905

Wonderfully laid out first floor condo in one of Dorchester’s most exciting areas. Features include hardwood floors throughout, sunny living room, three bedrooms, two full bathrooms and an extra office space (or guest room)! Washer/dryer in unit. Plus enjoy a private covered back deck. Tons of storage in the basement and a tandem parking spot in the driveway round off this perfect condo. Current owners added Central AC, ceiling fans, replaced kitchen appliances, and a new primary bathroom shower. Located on the border of the Ashmont and Codman neighborhoods with easy access to the Red Line, shops, restaurants, and more!

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 MLS and other third-party data may be inaccurate or out of date.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