Truly rarely available 5 year young, 2019 construction, triple decker in high demand Dorchester. Each unit features an expansive open concept kitchen/living room, granite countertops, recessed lighting, in-unit laundry, 4 bedrooms including a master suite, 2 full bathrooms, and hardwood flooring throughout. Gas forced hot air heating and gas cooking. Each unit has its own furnace and electrical panel inside the unit, which makes for easy condo conversion down the line. All separate utilities, including a landlord electrical meter. Furthermore, there is a fire suppression and alarm system for peace of mind. Full basement with tall ceilings offering potential for more living space. To top it off, being offered at over $100k under assessed value! Assessed value is a little over $1.7m. Easy access to public transportation, highways, shopping, Franklin Park Zoo, William J. Devine Golf Course at Franklin Park, and more.
This home has been viewed 117 times
Last Checked: July 13th, 2025 at 4:28am (Source: MLS PIN #73329539)
Gross Income: $122,400
Gross Expenses: $18,942
Net Income Calc: $103,458
CAP Rate: 6.47%
Annual Expenses for 35 Ellington St, Boston MA 02121
Total Gross Expenses (Calculated)$18,942/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$18,942
Annual Income & Unit Breakdown for 35 Ellington St, Boston MA 02121
Total Gross Income (Calculated)$122,400
Unit 1
Rental Income$3,400
LeaseN
Bedrooms4
Bathrooms2 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 2
Rental Income$3,400
LeaseN
Bedrooms4
Bathrooms2 Full
Floor2
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 3
Rental Income$3,400
LeaseN
Bedrooms4
Bathrooms2 Full
Floor3
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
General Information for 35 Ellington St, Boston MA 02121
Listing ID73329539
Property TypeMulti Family / 3 Family
Price$1,600,000 ($250.74/SqFt)
Style3 Family
CityBoston
CountySuffolk
MLS AreaDorchester
Neighborhood(s)
Approximate Living Area Total6,381 SqFt
Approximate Lot Size (Acres)0.08 acres
Total Parking0
Garage Parking
Year Built2019
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesLevel
Foundation Area
Foundation DescriptionConcrete Perimeter
Accessible Features
Outdoor Space
ZoningR3
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 35 Ellington St, Boston MA 02121
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$115,200
Total Net Income By Broker$115,200
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation2%
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 35 Ellington St, Boston MA 02121
Real Estate Taxes$18,942
Tax Year2024
Assessed Value$1,737,800
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$115,200
BostonRealEstate.com Gross Income
Total Net Income By Broker$115,200
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)6.47%
Location Information for 35 Ellington St, Boston MA 02121
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaDorchester
Area Amenities
Contact Information for 35 Ellington St, Boston MA 02121