Investment Analysis — 57 Notting Hill Road

Boston, MA 02135 — Brighton

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-unit multi-family in 02135 carries an estimated $12,900/mo in gross rent — about a 4.02% cap rate and $100,339/yr in estimated NOI at the $2,499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

5,480

Style

3 Family

Built

2024

Brand New Generational 25 Room Multi Family asset close to Boston College, Nestled in Brighton's beautiful and highly Coveted Aberdeen historic district, close to and Cleveland Circle and steps to BC campuses. This massive 5,500 square 3 family has been gutted to the studs and rebuilt entirely with high end condo quality finishes. Step right in and Generate enormous cashflow. Located on a vast 5,000 sq ft lot with spacious yard, views, and small driveway. Already Boasting 15 bedrooms and 8 bedrooms, there still room for future expansion by way of unfinished 2,000 sq ft walk out basement. A painstaking gut renovation allows the new owner to walk into an hands free Asset Ready for healthy cashflow. Delivered Vacant for new owner to build enormous rent roll. This is a Rare opportunity in an incredible Market with amazing stability and growth

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 MLS and other third-party data may be inaccurate or out of date.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