804 Saratoga #3 Boston — Photo 1 of 27
$600,000
Investment Analysis — 804 Saratoga #3
Boston, MA 02128 — East Boston
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02128 carries an estimated $2,740/mo in gross rent — about a 2.95% cap rate and $17,689/yr in estimated NOI at the $600,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,066
Style
Condominium
Built
2026
Brand New Construction END OF August DELIVERY! This is Unit #3, which is the penthouse! 2/2 with 1 balcony and 1 parking space. The property 95% Completed. Located in Orient Heights. A short walk to The Orient Heights MBTA Station AND The Beach. Close to Logan Airport. Close to shopping, dining and more. Photos and Video coming soon. Text Listing Agent to see the property today before it hits the open market in two weeks! Any 1031 Exchange buyers looking to sell their old Multi Family and move into a brand new one? There are grants, tax credits City, State and Federal programs for owner occupant first time home buyer's out there. Tired of renting? Become the landlord. Looking for your first investment? Air BNB, Traveling Nurses, Sober house, Crash Pad? End of June Delivery. Also listed as a multi family for sale, if you are interested to purchase all 3 units as a multi family?
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Bike Path • Conservation Area
Geography
Property History
$600,000
Aug 3, 2026
MLS® 73558624
$599,999
Jul 31, 2026
MLS® 73544282
$599,999
Jul 2, 2026
MLS® 73544282
Listing Agent: Jeffrey Bowen
Listing Office: eRealty Advisors, Inc.
MLS® Number: 73558624
