Rare opportunity to own a 2019-built three-family in a thriving Dorchester location. Performing better than a 6 CAP at the current ask and with strong rental history, this is a true turnkey investment in one of Boston’s most in-demand neighborhoods. Each unit offers 5 bedroo...
This home has been viewed 19 times
Last Checked: June 21st, 2025 at 5:58am (Source: MLS PIN #73381895)
Gross Income: $180,780
Gross Expenses: $214,117
Net Income Calc: $33,337
CAP Rate: -1.45%
Annual Expenses for 8 W Bellflower Street, Boston MA 02125
Total Gross Expenses (Calculated)$214,117/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$214,117
Annual Income & Unit Breakdown for 8 W Bellflower Street, Boston MA 02125
Total Gross Income (Calculated)$180,780
Unit 1
Rental Income$5,550
LeaseY
Bedrooms5
Bathrooms2 Full, 1 Half
Floor1
Levels in Unit2
HeatingNo
Rent Includes
Unit 2
Rental Income$4,990
LeaseY
Bedrooms5
Bathrooms2 Full, 1 Half
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$4,525
LeaseY
Bedrooms5
Bathrooms2 Full, 1 Half
Floor3
Levels in Unit1
HeatingNo
Rent Includes
General Information for 8 W Bellflower Street, Boston MA 02125
Listing ID73381895
Property TypeMulti Family / 3 Family
Price$2,300,000 ($620.78/SqFt)
Style3 Family - 3 Units Up/down
CityBoston
CountySuffolk
MLS AreaSouth Boston's Andrew Square
Neighborhood(s)
Approximate Living Area Total3,705 SqFt
Approximate Lot Size (Acres)0.07 acres
Total Parking10 (3 Garage)
Garage Parking3 / Detached
Year Built2019
Year Built SourceOwner
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot Features
Foundation Area
Foundation DescriptionConcrete Perimeter
Accessible Features
Outdoor SpaceDeck - Composite
ZoningR3
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 8 W Bellflower Street, Boston MA 02125
Lead Paint
UFFI
Living Area Includes BasementYes
Living Area Disclosure
Building Area SourceOwner
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$46,712
Total Gross Income By Broker$193,500
Total Net Income By Broker$146,788
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 8 W Bellflower Street, Boston MA 02125
Real Estate Taxes$214,117
Tax Year2025
Assessed Value$1,849,500
Financial Data Source
Total Gross Expenses By Broker$46,712
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$193,500
BostonRealEstate.com Gross Income
Total Net Income By Broker$146,788
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)-1.45%
Location Information for 8 W Bellflower Street, Boston MA 02125
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaSouth Boston's Andrew Square
Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s), Stable(s), Marina, Private School, University
Contact Information for 8 W Bellflower Street, Boston MA 02125