Investment Analysis — 25 Savoy Street

Boston, MA 02118 — South End

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a home in 02118 carries an estimated $2,110/mo in gross rent — about a 10.21% cap rate and $16,073/yr in estimated NOI at the $157,500 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

Style

Residential

Built

Direct elevator access, full-sized tandem heated garage parking space #PS230/231 for 2 cars. 25 Savoy Street (Rollins Square) is a secure, well-lit garage with easy entrance and exit. The garage offers 24-hour video security and is in the process of installing 65 Level 2 charging stations throughout the garage,. Buyer must be a South End resident.

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 MLS and other third-party data may be inaccurate or out of date.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