117 Regent St Boston — Photo 1 of 33
$999,000
Investment Analysis — 117 Regent St
Boston, MA 02119 — West Roxbury
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-unit multi-family in 02119 carries an estimated $8,720/mo in gross rent — about a 6.78% cap rate and $67,725/yr in estimated NOI at the $999,000 list price. Adjust every assumption in the calculator below.
Beds
8
Baths
3
SqFt
3,087
Style
3 Family - 3 Units Up/Down
Built
1890
Don't miss this opportunity to own this 3 Family 14 room 8 bedroom home in a fantastic location that will be delivered Vacant!! Gross building area: 4,116 sq ft | Living area: 3,087 sq ft, Siding: brick, Roof: 50 yr white rubber, flat, installed ~10 years ago, all utilties are separated. Lead Safe Reports for all three Units. Just needs some final touches.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Listing Agent: Walter Zenkin
Listing Office: The Zenkin Realty Group LLC
MLS® Number: 73581436