Investment Analysis — 4471 Washington St.

Boston, MA 02131 — Roslindale

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 8-unit multi-family in 02131 carries an estimated $22,640/mo in gross rent — about a 2.43% cap rate and $138,197/yr in estimated NOI at the $5,690,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

9,200

Style

5-9 Family

Built

2026

Rare opportunity to acquire a brand-new, ground-up 8-unit investment opportunity. 4471 Washington Street combines modern construction, oversized residences, private outdoor space, and dedicated parking to create a compelling turnkey investment opportunity. The building features six expansive 2-bedroom, 2-bath residences averaging approximately 1,250 SF, each with private outdoor space, plus two spacious 870 sqft 1-bedroom, 1-bath residences with private patios. Interiors offer open-concept living, modern finishes, stainless steel appliances, generous bedrooms, and thoughtfully designed layouts built for today’s rental market. Eight parking spaces further enhance the property’s rental appeal. Ideally positioned along the Washington Street corridor with convenient access to public transportation, Roslindale Village, Forest Hills, neighborhood amenities, parks, and commuter routes. A unique opportunity to acquire a newly constructed Boston multifamily asset offering an exceptional unit mix, strong rental potential, and long-term upside.

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 MLS and other third-party data may be inaccurate or out of date.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