Investment Analysis — 3-5 Westminster Ter

Boston, MA 02119 — Roxbury

Based on rent reported on the MLS listing, a 6-unit multi-family in 02119 carries $15,300/mo in gross rent — about a 4.26% cap rate and $127,700/yr in estimated NOI at the $2,999,999 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

6,462

Style

5+ Family - 5+ Units Up/Down

Built

1930

Rare opportunity to acquire a multifamily asset in one of Boston's fastest-growing neighborhoods. The property features 2 attached 3-unit buildings consisting of 3x 4-bedroom units on one side and 3x 3-bedroom units on the other side.The property is currently fully occupied with a mix of TAW and leases expiring on 8/31/26. Strategically located in Roxbury, this property offers investors, developers, and owner-operators the ability to capitalize on strong rental demand, ongoing neighborhood revitalization, and long-term appreciation within the City of Boston.Situated in a high-demand urban location and surrounded by ongoing residential and mixed-use development, making it an attractive acquisition for those seeking stable cash flow with future growth potential. Financials provided upon request. Buyer & Buyers Agent responsible for their own due diligence.

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 MLS and other third-party data may be inaccurate or out of date.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