Overview Property Details Payment Calculator Walkability

Active

29 E Cottage, Boston MA 02125

$1,050,000

Estimated $2,369.63/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $350,000

Total Rent: 79200/year

Estimated CAP Rate: 6.78%

7 Bedrooms

3 Full Baths

2,832 SqFt

Total Parking: 0

3,717 SqFt

This spacious triple-decker, situated in a prime location, is an excellent opportunity for investors or owner-occupants. Each unit has been partially updated with new flooring, countertops, and appliances. Additional highlights include a fully renovated back deck, a coin-ope...

This home has been viewed 91 times

Last Checked: June 27th, 2025 at 4:48am (Source: MLS PIN #73335379)

Gross Income: $79,200

Gross Expenses: $8,004

Net Income Calc: $71,196

CAP Rate: 6.78%

Annual Expenses for 29 E Cottage, Boston MA 02125

Total Gross Expenses (Calculated)$8,004/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,004.72

Annual Income & Unit Breakdown for 29 E Cottage, Boston MA 02125

Total Gross Income (Calculated)$79,200

Unit 1

Rental Income$2,850

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,900

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,850

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 29 E Cottage, Boston MA 02125

Listing ID73335379

Property TypeMulti Family / 3 Family

Price$1,050,000 ($370.76/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total2,832 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking0

Garage Parking

Year Built1905

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsStone

Lot FeaturesOther

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor SpacePorch

ZoningR3

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 29 E Cottage, Boston MA 02125

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$67,200

Total Net Income By Broker$67,200

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 29 E Cottage, Boston MA 02125

Real Estate Taxes$8,004.72

Tax Year2025

Assessed Value$999,999

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$67,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$67,200

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.78%

Location Information for 29 E Cottage, Boston MA 02125

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails, Highway Access, Shopping, Park, Laundromat, Public Transportation, T-station

Contact Information for 29 E Cottage, Boston MA 02125

Agent

Name: Farah Fakih

MLS ID: CN247887

Office ID: AN6192

National Association ID: 449602092

Office

Name: Coldwell Banker Realty - Boston

MLS Office ID: AN6192

Phone: 617-266-4430

Payment Calculator

$7,136.83 per month

30 Years Fixed, 6.75% Interest

Property Taxes $667.06

Principal & Interest $6,469.77

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Boston

Farah Fakih

Agent Phone

Office Phone

(617) 266-4430

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,717 SqFt)
    [add_date] => 2025-02-15 06:33:12
    [address] => E Cottage
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN247887
            [name] => Farah Fakih
            [national_association] => 449602092
            [office] => AN6192
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,832 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 3,717 SqFt
    [assessed_value] => $999,999
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 7
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 29 E Cottage Boston
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.78%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Shopping
            [3] => Park
            [4] => Laundromat
            [5] => Public Transportation
            [6] => T-station
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Stone
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => This spacious triple-decker, situated in a prime location, is an excellent opportunity for investors or owner-occupants. Each unit has been partially updated with new flooring, countertops, and appliances. Additional highlights include a fully renovated back deck, a coin-operated washer and dryer in the basement, newer gas furnaces, water heaters, and separate utilities for each unit.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 1
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $67,200
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 587633
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-27 04:48:12
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,832 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Other
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Dorchester
    [mls_id] => 73335379
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 71196
    [net_operating_income] => Array
        (
            [0] => $67,200
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6192
            [name] => Coldwell Banker Realty - Boston
            [phone] => 617-266-4430
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
            [0] => Porch
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-893-4555
    [pool_features] => Array
        (
        )

[price] => $1,050,000
    [price_per_sqft] => 370.76
    [price_per_unit] => 350000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $8,004.72
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 14
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 29
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8004
    [total_gross_income] => 79200
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2850
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1900
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1850
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 29 E Cottage, Boston MA 02125
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1905
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02125
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 120617085
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/587633/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:16
                    [modified] => 2025-06-27 04:48:16
                )

[1] => Array
                (
                    [id] => 120618123
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[2] => Array
                (
                    [id] => 120618124
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[3] => Array
                (
                    [id] => 120618125
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[4] => Array
                (
                    [id] => 120618126
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[5] => Array
                (
                    [id] => 120618127
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[6] => Array
                (
                    [id] => 120618128
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[7] => Array
                (
                    [id] => 120618129
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[8] => Array
                (
                    [id] => 120618130
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[9] => Array
                (
                    [id] => 120618131
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[10] => Array
                (
                    [id] => 120618132
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[11] => Array
                (
                    [id] => 120618133
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[12] => Array
                (
                    [id] => 120618134
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[13] => Array
                (
                    [id] => 120618135
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[14] => Array
                (
                    [id] => 120618136
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[15] => Array
                (
                    [id] => 120618137
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[16] => Array
                (
                    [id] => 120618138
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[17] => Array
                (
                    [id] => 120618139
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[18] => Array
                (
                    [id] => 120618140
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[19] => Array
                (
                    [id] => 120618141
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[20] => Array
                (
                    [id] => 120618142
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[21] => Array
                (
                    [id] => 120618143
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[22] => Array
                (
                    [id] => 120618144
                    [name] => MLS23.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=23
                    [index] => 23
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[23] => Array
                (
                    [id] => 120618145
                    [name] => MLS24.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=24
                    [index] => 24
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

[24] => Array
                (
                    [id] => 120618146
                    [name] => MLS25.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73335379&w=1024&h=768&n=25
                    [index] => 25
                    [enabled] => 1
                    [created] => 2025-06-27 04:48:25
                    [modified] => 2025-06-27 04:48:25
                )

)

)

EXIT

Active

29 E Cottage, Boston MA 02125

$1,050,000

Annual Expenses for 29 E Cottage, Boston MA 02125

Annual Income & Unit Breakdown for 29 E Cottage, Boston MA 02125

General Information for 29 E Cottage, Boston MA 02125

Disclosures for 29 E Cottage, Boston MA 02125

Financial Information for 29 E Cottage, Boston MA 02125

Location Information for 29 E Cottage, Boston MA 02125

Contact Information for 29 E Cottage, Boston MA 02125

Agent

Office

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Boston

Farah Fakih