Active

103 Days on market

86 Walnut St #3 Boston — Photo 1 of 38

Recent Drop: $10,000

$539,900

$529,900

Investment Analysis — 86 Walnut St #3

Boston, MA 02122 — Dorchester's Neponset

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02122 carries an estimated $2,800/mo in gross rent — about a 3.94% cap rate and $20,897/yr in estimated NOI at the $529,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,379

Style

Condominium

Built

1900

Buyers remorse -Your Gain!Welcome to beautiful Port Norfolk, just moments from Neponset Circle! This stunning bi-level penthouse condo in a charming circa-1900 four-story brick building offers exceptional value at under $550,000. From the moment you step inside, you'll appreciate the sophisticated design featuring gleaming red oak hardwood floors, abundant natural sunlight, and an open-concept floor plan that's perfect for entertaining or relaxing by the cozy fireplace. A large elegant oak spiral staircase leads to a versatile sitting nook or home office, two spacious skylit bedrooms, and a generously sized bathroom with in-unit laundry. Just one block from scenic Sen Joseph Finnegan Neponset River Reservation, you'll enjoy easy access to waterfront walking, running, and biking trails, Minutes to Boston Harbor Distillery! With a low condo fee, deeded off-street parking, and basement storage, it's an unbeatable combination of character, location, and value, this is a rare opportunity you won't want to miss.

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 MLS and other third-party data may be inaccurate or out of date.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