Overview Property Details Payment Calculator Walkability

Canceled

73 Draper St, Boston MA 02122

$1,100,000

Estimated $2,725.64/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $366,666.67

Total Rent: 103200/year

Estimated CAP Rate: 8.35%

11 Bedrooms

3 Full Baths

3,870 SqFt

Total Parking: 0

73 Draper St offers a fantastic opportunity for the savvy investor with potential for future buildout and expansion. Centrally located in a high-demand rental area, the property provides easy access to public transit, including the Talbot Ave Commuter Rail and MBTA bus route...

This home has been viewed 77 times

Last Checked: July 24th, 2025 at 4:29am (Source: MLS PIN #73350014)

Gross Income: $103,200

Gross Expenses: $11,304

Net Income Calc: $91,896

CAP Rate: 8.35%

Annual Expenses for 73 Draper St, Boston MA 02122

Total Gross Expenses (Calculated)$11,304/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$11,304

Annual Income & Unit Breakdown for 73 Draper St, Boston MA 02122

Total Gross Income (Calculated)$103,200

Unit 1

Rental Income$2,600

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,800

LeaseY

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$3,200

Lease

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 73 Draper St, Boston MA 02122

Listing ID73350014

Property TypeMulti Family / 3 Family

Price$1,100,000 ($284.24/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total3,870 SqFt

Approximate Lot Size (Acres)0

Total Parking0

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor SpaceDeck, Porch

ZoningR3

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 73 Draper St, Boston MA 02122

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$103,200

Total Net Income By Broker$103,200

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 73 Draper St, Boston MA 02122

Real Estate Taxes$11,304

Tax Year2025

Assessed Value$976,200

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$103,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$103,200

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.35%

Location Information for 73 Draper St, Boston MA 02122

Elementary SchoolMather

Middle SchoolUp Academy

High SchoolCristo Rey

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Public Transportation, T-station

Contact Information for 73 Draper St, Boston MA 02122

Agent

Name: Luis Rodriguez

MLS ID: CN255841

Office ID: AN8944

Address: 30 Olney Street

City: Boston

State: MA

Zip: 02121

Office

Name: Reference Real Estate

MLS Office ID: AN8944

Phone: 781-342-0052

Team Members

Name: The Reference Group

MLS ID: TM341573

Office ID: AN8944

Phone: 781-342-0052

Name: Seth Williams

MLS ID: CN210221

Office ID: AN8944

National Association ID: 449616410

Phone: 617-680-9322

City: Winthrop

State: MA

Payment Calculator

$7,719.85 per month

30 Years Fixed, 6.75% Interest

Property Taxes $942.00

Principal & Interest $6,777.85

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Reference Real Estate

Luis Rodriguez

Agent Phone

Office Phone

(781) 342-0052

Text Agent Call Agent Call Office

Array
(
    [acres] => 
    [add_date] => 2025-03-26 09:08:14
    [address] => Draper St
    [agent] => Array
        (
            [address] => 30 Olney Street
            [city] => Boston
            [id] => CN255841
            [name] => Luis Rodriguez
            [national_association] => 
            [office] => AN8944
            [state] => MA
            [zip] => 02121
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,870 SqFt
    [approx_lot_size_acres] => 0
    [approx_lot_size_sqft] => 
    [assessed_value] => $976,200
    [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] => 11
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 73 Draper St 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] => 8.35%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Public Transportation
            [6] => T-station
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[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] => 73 Draper St offers a fantastic opportunity for the savvy investor with potential for future buildout and expansion. Centrally located in a high-demand rental area, the property provides easy access to public transit, including the Talbot Ave Commuter Rail and MBTA bus routes. Nearby amenities include South Bay Center, Grove Hall Shopping Center, and popular dining spots like Lucy’s American Tavern. It’s also close to Boston Latin Academy, UMass Boston, and Roxbury Community College, making it ideal for student and faculty housing. Outdoor enthusiasts will enjoy Franklin Park Zoo & Golf Course, while proximity to Boston Medical Center and Carney Hospital makes it a great option for healthcare professionals. With its prime location, development potential, and strong rental demand, this is an exceptional investment opportunity.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[elementary_school] => Mather
    [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] => 0
        )

[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] => $103,200
        )

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

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

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

[id] => 602068
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-24 04:29:32
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 3,870 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

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

[mls_area] => Dorchester
    [mls_id] => 73350014
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 91896
    [net_operating_income] => Array
        (
            [0] => $103,200
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN8944
            [name] => Reference Real Estate
            [phone] => 781-342-0052
        )

[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] => Deck
            [1] => Porch
        )

[perc_test] => Array
        (
        )

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

[phone] => 857-249-6663
    [pool_features] => Array
        (
        )

[price] => $1,100,000
    [price_per_sqft] => 284.24
    [price_per_unit] => 366666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $11,304
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 73
    [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
        (
            [0] => Array
                (
                    [id] => TM341573
                    [name] => The Reference Group
                    [phone] => 781-342-0052
                    [address] => 
                    [city] => 
                    [state] => 
                    [zip] => 
                    [office] => AN8944
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN210221
                    [name] => Seth Williams
                    [phone] => 617-680-9322
                    [address] => 38 Nahant Ave
                    [city] => Winthrop
                    [state] => MA
                    [zip] => 02152
                    [office] => AN8944
                    [national_association] => 449616410
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 11304
    [total_gross_income] => 103200
    [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] => 2600
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2800
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 3200
        )

[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] => 73 Draper St, Boston MA 02122
        )

[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] => 1910
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02122
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 131050040
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/602068/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:34
                    [modified] => 2025-07-24 04:29:34
                )

[1] => Array
                (
                    [id] => 131050506
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[2] => Array
                (
                    [id] => 131050507
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[3] => Array
                (
                    [id] => 131050508
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[4] => Array
                (
                    [id] => 131050509
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[5] => Array
                (
                    [id] => 131050510
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[6] => Array
                (
                    [id] => 131050511
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[7] => Array
                (
                    [id] => 131050512
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[8] => Array
                (
                    [id] => 131050513
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[9] => Array
                (
                    [id] => 131050514
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

[10] => Array
                (
                    [id] => 131050515
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73350014&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-24 04:29:37
                    [modified] => 2025-07-24 04:29:37
                )

)

)

EXIT

Canceled

73 Draper St, Boston MA 02122

$1,100,000

Annual Expenses for 73 Draper St, Boston MA 02122

Annual Income & Unit Breakdown for 73 Draper St, Boston MA 02122

General Information for 73 Draper St, Boston MA 02122

Disclosures for 73 Draper St, Boston MA 02122

Financial Information for 73 Draper St, Boston MA 02122

Location Information for 73 Draper St, Boston MA 02122

Contact Information for 73 Draper St, Boston MA 02122

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Reference Real Estate

Luis Rodriguez