Investment Analysis — 35 Saratoga #1

Boston, MA 02128 — East Boston

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02128 carries an estimated $2,740/mo in gross rent — about a 1.23% cap rate and $9,240/yr in estimated NOI at the $750,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,439

Style

Condominium

Built

1920

A rare alternative to East Boston’s compact new-construction condos, this character-filled 1,439-square-foot home offers the scale, flexibility and architectural warmth that newer buildings often cannot. With two bedrooms, two full bathrooms, off-street parking space, an additional 12-by-14-foot bonus room and deeded roof space with Boston views, the residence lives more like a private home than a conventional condo. High ceilings, abundant natural light and distinctive hardwood floors give the open living spaces warmth and individuality. The generous primary suite includes a full bathroom and walk-in closet, while the bonus room provides valuable flexibility as a home office, studio, gym or guest space. Two common patios add further outdoor living, and the exceptional parking arrangement makes daily life unusually convenient for East Boston. Set within proximity to Maverick Station, restaurants, waterfront parks, and shops. Plus, enjoy seamless access to Downtown and Logan Airport.

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 MLS and other third-party data may be inaccurate or out of date.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