Investment Analysis — 61 Wayland Street

Boston, MA 02125 — Dorchester

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 02125 carries an estimated $5,950/mo in gross rent — about a 2.62% cap rate and $47,058/yr in estimated NOI at the $1,799,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

4,602

Style

Multi Family

Built

1920

Extensively renovated and expanded, this exceptional Dorchester property offers over 4,600 SF of thoughtfully designed living space. Classic colonial details, elegant millwork, and a grand staircase blend seamlessly with modern updates throughout. The main residence features sun-filled living spaces, an exquisite fireplace, and a stunning chef’s kitchen with an oversized island, custom cabinetry, professional appliances, and designer finishes. Upstairs, the expansive primary suite is complemented by additional bedrooms and a second-floor living area opening directly to the upper deck. Configured with two distinct living areas, the property offers 8 bedrooms, 5 bathrooms, and exceptional flexibility for a variety of occupancy needs, including a thoughtfully designed lower-level living unit with its own private entrance. Outdoor spaces include a two-story deck, patio, yard, and paved driveway. A rare offering combining timeless character, modern luxury, and versatility.

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 MLS and other third-party data may be inaccurate or out of date.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