Investment Analysis — 20 Nancia St

Boston, MA 02128 — Orient Heights

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02128 carries an estimated $3,630/mo in gross rent — about a 2.30% cap rate and $25,285/yr in estimated NOI at the $1,100,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,188

Style

Single Family

Built

1958

*PRICE REDUCTION* Rare East Boston development opportunity! Prime corner lot with breathtaking Boston skyline views in one of the neighborhood’s most desirable and rapidly growing areas.Strong development opportunity—ideal for luxury condos, multifamily housing, or custom new construction (buyer to perform due diligence). This property offers endless potential for developers, investors, or builders looking to capitalize on one of Boston’s fastest-growing neighborhoods.Located minutes from the MBTA Blue Line, this prime location provides quick access to Downtown Boston, Logan Airport, and the Seaport District. Enjoy walking distance to Constitution Beach, waterfront parks, restaurants, and neighborhood amenities.With high visibility as a corner lot and unobstructed Boston skyline views, this property stands out as a unique East Boston real estate investment property with strong future value.Development opportunities with skyline views in East Boston are increasingly rare. Bring your vision to life.

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: 594 sq ft (the lesser of 900 sq ft or half the 1,188 sq ft principal dwelling). Lot size: 3,751 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.