Investment Analysis — 29 East Cottage

Boston, MA 02125 — Dorchester

Based on rent reported on the MLS listing, a 3-unit multi-family in 02125 carries $7,650/mo in gross rent — about a 5.89% cap rate and $61,831/yr in estimated NOI at the $1,050,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,832

Style

3 Family - 3 Units Up/Down

Built

1905

Investment opportunity near the Dorchester/Roxbury line! This three-family offers a strong unit mix consisting of two 3-bedroom units and one 2-bedroom unit, with separate utilities, significant income potential and separate living spaces. Unit 1 is a 3-bedroom currently rented for $3,000/month. Unit 2 is a 3-bedroom previously rented at $3000 offering immediate value-add potential. Unit 3 is a 2-bedroom currently rented for $1,650/month. The property features updated flooring, modern countertops, newer appliances, separate utilities, gas heating systems, and a renovated rear deck. Conveniently located with easy access to public transportation, neighborhood amenities, Downtown Boston and major routes. Excellent opportunity for an investor or owner-occupant looking to build equity while generating rental income.

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 MLS and other third-party data may be inaccurate or out of date.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