Investment Analysis — 80 Dorchester St

Boston, MA 02127 — South Boston

Based on rent reported on the MLS listing, a 14-unit multi-family in 02127 carries $21,000/mo in gross rent — about a 10.09% cap rate and $181,623/yr in estimated NOI at the $1,800,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,690

Style

5+ Family - Rooming House

Built

1910

80 Dorchester Street contains fourteen (14) SRO units with five (5) bathrooms with 2,690 square feet of gross living area in 3,458 square feet of gross area on a 0.03-acre parcel. 80 DOT, which is currently being operated as a boutique hotel, comes with a lodging house license and will be delivered vacant on acquisition. The incoming buyer will have the strategic opportunity to operate the asset to their discretion, either continue the operations as a boutique hotel or a lodging house. The Property is turn-key and has been well-maintained. 80 DOT has received comprehensive renovations under current ownership, which includes new windows, siding, boiler as well as a new kitchen with granite countertops, common areas and bathrooms. Additionally, the Property features an on-site laundry facility for tenants. The Landlord is responsible for paying all utilities at the Property, including gas powered heat & hot water, centrally metered electric, and city water & sewer. 80 DOT is exceptionally well-positioned just off the intersection of Dorchester Street, East Broadway and West Broadway. This location offers strong access to the neighborhood’s numerous dining, retail, and small business locations in a highly walkable area.

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 MLS and other third-party data may be inaccurate or out of date.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