Investment Analysis — 9 Downer Ct #1

Boston, MA 02122 — Dorchester

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 2.86% cap rate and $16,296/yr in estimated NOI at the $569,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,020

Style

Condominium

Built

2026

Experience sophisticated living in these stunning newly constructed luxury residences, thoughtfully designed with exceptional craftsmanship and modern elegance. Each unit features 2 spacious bedrooms, 2 beautifully appointed full baths, and a bright, open-concept floor plan ideal for both everyday living and effortless entertaining. Rich hardwood flooring flows throughout, complemented by custom cabinetry, granite countertops, and stainless steel appliances that create a timeless, designer-inspired kitchen. Enjoy the convenience of deeded parking, a generously sized private storage room with additional space for bicycles and outdoor gear, and quality finishes throughout. Blending style, comfort, and functionality, these exceptional units offer low-maintenance luxury living in a beautifully crafted new construction building.

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 MLS and other third-party data may be inaccurate or out of date.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