Overview Property Details Payment Calculator Walkability

Active

31 Rosedale Street, Boston MA 02124

$799,900

Estimated $1,921/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $266,633.33

Total Rent: 0/year

Estimated CAP Rate: -0.94%

4 Bedrooms

3 Full, 1 Half Baths

4,082 SqFt

Total Parking: 2

5,039 SqFt

Attention contractors, investors, developers, and buyers with vision! This is a rare opportunity to restore and transform a property full of potential in Dorchester’s Codman Square neighborhood. Currently classified as a two family, this home has already received full Board ...

This home has been viewed 19 times

Last Checked: June 14th, 2025 at 5:13am (Source: MLS PIN #73381402)

Gross Income: $0

Gross Expenses: $7,487

Net Income Calc: $7,487

CAP Rate: -0.94%

Annual Expenses for 31 Rosedale Street, Boston MA 02124

Total Gross Expenses (Calculated)$7,487/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,487.63

Annual Income & Unit Breakdown for 31 Rosedale Street, Boston MA 02124

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit3

HeatingNo

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms0

Bathrooms

Floor0

Levels in Unit0

HeatingNo

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms0

Bathrooms

Floor0

Levels in Unit0

HeatingNo

Rent Includes

General Information for 31 Rosedale Street, Boston MA 02124

Listing ID73381402

Property TypeMulti Family / 3 Family

Price$799,900 ($195.96/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester's Dorchester Center

Neighborhood(s)

Approximate Living Area Total4,082 SqFt

Approximate Lot Size (Acres)0.12 acres

Total Parking2

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCleared

Foundation Area

Foundation DescriptionBlock

Accessible Features

Outdoor SpacePorch

Zoning104

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 31 Rosedale Street, Boston MA 02124

Lead Paint

UFFIUnknown

Living Area Includes BasementNo

Living Area Disclosuresq. ft is approximate

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$0

Total Net Income By Broker$0

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 31 Rosedale Street, Boston MA 02124

Real Estate Taxes$7,487.63

Tax Year2025

Assessed Value$646,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$0

BostonRealEstate.com Gross Income

Total Net Income By Broker$0

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)-0.94%

Location Information for 31 Rosedale Street, Boston MA 02124

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester's Dorchester Center

Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Private School, University

Contact Information for 31 Rosedale Street, Boston MA 02124

Agent

Name: VIP Group

MLS ID: TM359363

Office ID: AN1237

Office

Name: Moor Realty Group

MLS Office ID: AN1237

Phone: 781-961-6667

Team Members

Name: Hayley Grigg

MLS ID: CN259127

Office ID: AN1237

National Association ID: 449669053

Phone: 781-742-4304

City: Boston

State: MA

Name: Kerri Mulvey

MLS ID: CN224860

Office ID: AN1237

National Association ID: 449595657

Phone: 781-989-0305

City: Framingham

State: MA

Payment Calculator

$5,552.70 per month

30 Years Fixed, 6.75% Interest

Property Taxes $623.97

Principal & Interest $4,928.73

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Moor Realty Group

VIP Group

Agent Phone

Office Phone

(781) 961-6667

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,039 SqFt)
    [add_date] => 2025-05-29 09:33:13
    [address] => Rosedale Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM359363
            [name] => VIP Group
            [national_association] => 
            [office] => AN1237
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,082 SqFt
    [approx_lot_size_acres] => 0.12 acres
    [approx_lot_size_sqft] => 5,039 SqFt
    [assessed_value] => $646,600
    [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, 1 Half
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 31 Rosedale Street 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] => -0.94%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => Highway Access
            [3] => House Of Worship
            [4] => Public School
            [5] => Shopping
            [6] => Golf
            [7] => Park
            [8] => Medical Facility
            [9] => Laundromat
            [10] => Public Transportation
            [11] => T-station
            [12] => Pool
            [13] => Private School
            [14] => University
        )

[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] => Attention contractors, investors, developers, and buyers with vision! This is a rare opportunity to restore and transform a property full of potential in Dorchester’s Codman Square neighborhood. Currently classified as a two family, this home has already received full Board of Appeals and zoning approval for conversion into a three-family residence — a major head start for your next project. A nearly complete architectural plan for a 3-unit, 6-bedroom, 4.5-bath layout will be provided to the buyer prior to signing the P&S. Whether you’re looking to create an owner occupied rental or seeking your next development opportunity, the possibilities here are endless. Property to be sold AS IS to the strongest offer. This is not a bank-owned property. Seller makes no warranties or representations. Buyer and buyer’s agent to perform all due diligence.
    [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] => 0
        )

[first_month_required] => Array
        (
        )

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

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

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

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

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

[half_baths] => 1
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

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

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

[id] => 633317
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-14 05:13:19
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 4,082 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => sq. ft is approximate
        )

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

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

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

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

[mls_area] => Dorchester's Dorchester Center
    [mls_id] => 73381402
    [neighborhoods] => Array
        (
        )

[net_income_calc] => -7487
    [net_operating_income] => Array
        (
            [0] => $0
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN1237
            [name] => Moor Realty Group
            [phone] => 781-961-6667
        )

[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] => 781-989-0305
    [pool_features] => Array
        (
        )

[price] => $799,900
    [price_per_sqft] => 195.96
    [price_per_unit] => 266633.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $7,487.63
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [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] => 31
    [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] => CN259127
                    [name] => Hayley Grigg
                    [phone] => 781-742-4304
                    [address] => 59 Chandler Street Apt. 7
                    [city] => Boston
                    [state] => MA
                    [zip] => 02116
                    [office] => AN1237
                    [national_association] => 449669053
                )

[1] => Array
                (
                    [id] => CN224860
                    [name] => Kerri Mulvey
                    [phone] => 781-989-0305
                    [address] => 12 Eaton Road
                    [city] => Framingham
                    [state] => MA
                    [zip] => 01701
                    [office] => AN1237
                    [national_association] => 449595657
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7487
    [total_gross_income] => 0
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
            [0] => Unknown
        )

[unit_1_bathrooms] => 3 Full, 1 Half
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 3
    [unit_1_rent] => Array
        (
            [0] => 0
        )

[unit_2_bathrooms] => 
    [unit_2_bedrooms] => 0
    [unit_2_floor] => 0
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 0
    [unit_3_floor] => 0
    [unit_3_lease] => Array
        (
        )

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

[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] => 31 Rosedale Street, Boston MA 02124
        )

[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] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zoning] => 104
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 115048152
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/633317/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-14 05:13:19
                    [modified] => 2025-06-14 05:13:19
                )

[1] => Array
                (
                    [id] => 115049155
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73381402&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-14 05:13:24
                    [modified] => 2025-06-14 05:13:24
                )

[2] => Array
                (
                    [id] => 115049156
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73381402&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-14 05:13:24
                    [modified] => 2025-06-14 05:13:24
                )

[3] => Array
                (
                    [id] => 115049157
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73381402&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-14 05:13:24
                    [modified] => 2025-06-14 05:13:24
                )

[4] => Array
                (
                    [id] => 115049158
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73381402&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-14 05:13:24
                    [modified] => 2025-06-14 05:13:24
                )

)

)

EXIT

Active

31 Rosedale Street, Boston MA 02124

$799,900

Annual Expenses for 31 Rosedale Street, Boston MA 02124

Annual Income & Unit Breakdown for 31 Rosedale Street, Boston MA 02124

General Information for 31 Rosedale Street, Boston MA 02124

Disclosures for 31 Rosedale Street, Boston MA 02124

Financial Information for 31 Rosedale Street, Boston MA 02124

Location Information for 31 Rosedale Street, Boston MA 02124

Contact Information for 31 Rosedale Street, Boston MA 02124

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Moor Realty Group

VIP Group