Investment Analysis — 93 Moreland Street #III

Boston, MA 02119 — Roxbury

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02119 carries an estimated $2,560/mo in gross rent — about a 2.19% cap rate and $13,602/yr in estimated NOI at the $619,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,135

Style

Condominium

Built

1860

The Moreland Street Residences, Six Newly Renovated Homes located inside an iconic Italianate Mansion! Only 1.2 miles to the SOUTH END. A Total REHAB, Top-Bottom, by a Local Experienced “Design Build” Team. Historic CHARM: Moldings, Curved windows, Mahogany doors! Four in the Main House, Two in the Carriage House, each Residence has a unique layout+modern luxuries! Unit 3: Stunning Font-Facing 2BR/2BA w/Private Outdoor Space. Central AC, Designer Finishes, In-Unit W/D & Deeded Parking Space. Open Kitchen, Bosch Appliances + Calcutta-Quartz Counters + Island w/Seating. Living area features High ceilings, New Pella Windows & SHOWSTOPPING "original" marble fireplace mantel. Walk out Large Private Deck, ideal for Entertaining! 2 large bedrooms & 2 baths. Primary has a Walk-In Closet & luxurious Bath w/double vanity, Heated Flrs, Glass Shower. INCLUDED, 1 off-st parking. 93 Moreland is turn-key, NEW Roof, HVAC, Plumbing, Electrical. LOCATION: Steps to Orange Line (T) Commuter Stop, Malcolm X Park & Shops.

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 MLS and other third-party data may be inaccurate or out of date.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