Investment Analysis — 3 N Munroe Ter

Boston, MA 02122 — Dorchester's Neponset

Based on rent reported on the MLS listing plus HUD Small Area Fair Market Rent for the units it does not cover, a 3-unit multi-family in 02122 carries an estimated $8,100/mo in gross rent — about a 4.25% cap rate and $63,675/yr in estimated NOI at the $1,499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

3,265

Style

3 Family

Built

1910

Exceptional investment opportunity in the heart of Dorchester! This spacious three-family property offers a total of 3,265 Sq. Ft. of living space across three well-maintained rental units. Each unit features bright, comfortable layouts and separate utilities-ideal for steady rental income or owner occupancy with income potential. Third unit has a view of the ocean. Basement has potential to be renovated. Conveniently located near public transportation, schools, parks and local shops. This property provides both long-term stability and strong upside potential.

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 MLS and other third-party data may be inaccurate or out of date.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