Investment Analysis — 26 Spring Garden St

Boston, MA 02125 — Savin Hill/JFK

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02125 carries an estimated $2,560/mo in gross rent — about a 3.27% cap rate and $21,238/yr in estimated NOI at the $649,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

825

Style

Single Family

Built

1900

Great Condo Alternative! Why settle for a condo when you can have your own single-family home? Cute as a button and filled with classic Victorian charm, this move-in-ready home offers 11-foot ceilings, oversized windows, crown moldings, original ceiling medallion, and beautiful hardwood floors. Freshly painted throughout, the bright and welcoming main level features a spacious living room, separate dining room, and updated kitchen. Upstairs are two bedrooms and an updated full bath, plus a charming bonus attic space offering additional possibilities. The basement provides laundry and plenty of space for work or storage. An important improvement has already been taken care of: the homeowner replaced the old lead water service pipe from the street to the home. Outside, enjoy something every Boston buyer appreciates: your own off-street parking space and a small backyard, perfect for relaxing in the sunshine.Location is a standout! Just steps from JFK/UMass Station, the Red Line puts Downtown Boston and Cambridge within easy reach, while nearby I-93 offers another convenient commuting option. Enjoy the restaurants, cafés, and neighborhood favorites of Savin Hill, plus easy access to Carson Beach, Malibu Beach, Ryan Play Area, and Savin Hill Park for walking, running, biking, and time by the water. This charming single-family offers character, outdoor space, parking, and an incredibly convenient location, all without condo fees. Watch the Property & Neighborhood Video Tour: youtu.be/P_7kpEhgpVg?is=eEyr-YV36V8WC7yW

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: 413 sq ft (the lesser of 900 sq ft or half the 825 sq ft principal dwelling). Lot size: 1,307 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.