Investment Analysis — 26 Eastman

Boston, MA 02125

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 02125 carries an estimated $5,640/mo in gross rent — about a 5.31% cap rate and $46,164/yr in estimated NOI at the $869,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,755

Style

Multi Family

Built

1900

A great opportunity to own and position yourself with an large income producing property near South Bay Mall.This expansive 2,755 sq. ft. home is currently utilized as a single family but was originally a 2 family and can be so again.This home features two separate utilities, including two electrical panels and two heating systems—offering the flexibility to convert back to a multi-family for additional income or keep as a spacious single-family residence.Inside, you’ll find large bedrooms, ample living space, and a functional layout that suits a variety of needs. The property also includes a detached garage, adding convenience and extra storage. This home is ideal for owner-occupants, investors, or those looking to customize a property to their needs. Whether you're searching for a spacious forever home or an investment opportunity, this property checks all the boxes.

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 MLS and other third-party data may be inaccurate or out of date.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