
5 Vassall Street #5 Quincy — Photo 1 of 42
$1,150,000
Investment Analysis — 5 Vassall Street #5
Quincy, MA 02170
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02170 carries an estimated $3,080/mo in gross rent — about a 0.83% cap rate and $9,550/yr in estimated NOI at the $1,150,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,400
Style
Condominium
Built
2026
NEW CONSTRUCTION! STUNNING NEW TOWNHOUSE WITH 3 LEVELS AND EXCEPTIONAL DESIGN! Don't miss this rare opportunity to own a beautifully crafted new construction townhouse in a highly desirable/convenient location! 1 of only 2 units in this quality-finished building, this spacious unit offers approx. 2,400 sq. ft. of modern living space across 3 levels, featuring 3 bedrooms, 3.5 bathrooms, 1 office room, and an attached 2-car garage. Step through the impressive double-door front entrance into the 1st level, where you'll find a versatile office room with beautiful bay windows and direct access to a full bath—perfect for a home office or flex space. This level also provides direct access to the attached EV-ready 2-car garage with storage, as well as a convenient side entrance leading to the beautiful paver driveway. The 2nd floor showcases a bright, open-concept layout. The spacious kitchen features abundant cabinetry with under-cabinet lighting, elegant quartz countertops on both the main counters and oversized kitchen island, and a full suite of stainless steel appliances, including a refrigerator, dishwasher, range, and dual-zone wine cooler. The large kitchen island comfortably fits 4 barstools, making it ideal for casual dining and hosting/entertaining. The dining room is enhanced by charming bay windows, while the sun-filled living room opens through sliding glass doors onto a generously-sized balcony overlooking the yard. This level also includes a half bath, pantry, coat closet, and a laundry closet with washer and dryer. The 3rd floor features 3 bedrooms, including a luxurious master bedroom featuring a walk-in closet and a spa-inspired en-suite master bathroom complete with a double-sink vanity, free-standing soaking tub, glass shower, and elegant tile flooring. This floor offers an additional full bath that also boasts a double-sink vanity, glass shower, and beautiful tile finishes. Additional features include recessed lighting throughout, hardwood flooring on the upper levels with luxury vinyl plank flooring on the 1st floor, central A/C and heating, Ring doorbell and floodlight security, gas heating/cooking, a beautifully finished paver driveway and walkway, 1 dedicated guest parking space, a private patio, and yard. Ideally situated near public transportation/T station/highway access, restaurants, supermarkets, schools, and more! Also available as a 2-family purchase (MLS #73559972)!
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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Wine Refrigerator • Range Hood
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondFlooring - Hardwood, Balcony / Deck, Open Floorplan, Recessed Lighting, Slider
Dining Room
Lvl SecondFlooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Kitchen
Lvl SecondBathroom - Half, Closet, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Wine Chiller, Gas Stove, Lighting - Pendant
Office
Lvl FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Window(s) - Bay/Bow/Box, Recessed Lighting
Primary Bedroom
Lvl ThirdBathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl ThirdBedroom 3
Lvl ThirdCloset, Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Ceiling Fan(s), Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Enclosed Shower - Fiberglass, Recessed Lighting
Bathroom 2
Lvl SecondBathroom - Half, Ceiling Fan(s), Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Ceiling Fan(s), Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Enclosed Shower - Fiberglass, Double Vanity, Recessed Lighting
Listing Agent: Derek Wong
Listing Office: V & E Realty
MLS® Number: 73559971








