Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

27 Havelock Street, Boston MA 02124

$1,299,000

Estimated $3,148.49/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $433,000

Total Rent: 124812/year

Estimated CAP Rate: 8.65%

11 Bedrooms

3 Full Baths

3,930 SqFt

Total Parking: 0

3,000 SqFt

Outstanding opportunity where one can acquire a turn-key, up-to-date property with very strong rental income and long-term tenants. This is a perfect property for an investor looking to acquire 3, 6, 9 or even 12 units (see MLS #'s 73449862,73449864,73449866). This expansive attached three-unit home, with three bedrooms in each unit and front and rear porches, is tucked away on a one-way side street off Blue Hill Ave, just a half a block away from an MBTA bus stop. Well-maintained by caring and responsible long-term owners, a new steward to this home have very little do to in order to start enjoying great passive cash flow. Separate utilities with gas cooking and heating, basement laundry, plenty of on-street parking and all units are lead-compliant. Accompanied showings by appointment.

This home has been viewed 35 times

Last Checked: December 3rd, 2025 at 9:03am (Source: MLS PIN #73449865)

Gross Income: $124,812

Gross Expenses: $12,506

Net Income Calc: $112,306

CAP Rate: 8.65%

Annual Expenses for 27 Havelock Street, Boston MA 02124

Total Gross Expenses (Calculated)$12,506/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,506

Annual Income & Unit Breakdown for 27 Havelock Street, Boston MA 02124

Total Gross Income (Calculated)$124,812

Unit 1

Rental Income$3,400

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$3,420

LeaseN

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$3,581

LeaseN

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 27 Havelock Street, Boston MA 02124

Listing ID73449865

Property TypeMulti Family / 3 Family

Price$1,299,000 ($330.53/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total3,930 SqFt

Approximate Lot Size (Acres)0.07 acres

Total Parking0

Garage Parking

Year Built1920

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningRES

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 27 Havelock Street, Boston MA 02124

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$124,812

Total Net Income By Broker$124,812

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 27 Havelock Street, Boston MA 02124

Real Estate Taxes$12,506

Tax Year2025

Assessed Value$1,080,000

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$124,812

BostonRealEstate.com Gross Income

Total Net Income By Broker$124,812

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.65%

Location Information for 27 Havelock Street, Boston MA 02124

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails, Highway Access, Public School, Shopping, Park, Bike Path, Public Transportation, T-station, Tennis Court(s), University

Contact Information for 27 Havelock Street, Boston MA 02124

Agent

Name: David Cahill

Office

Name: Century 21 Cityside

Phone: 617-262-2600

Payment Calculator

, Interest

Property Taxes 1042.17

Principal & Interest 8004.02

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Century 21 Cityside

David Cahill

Agent Phone

Office Phone

(617) 262-2600

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.07 acres (3,000 SqFt)
    [add_date] => 2025-10-31 09:43:09
    [address] => Havelock Street
    [agent] => Array
        (
            [address] => 200 Brookline Ave. #1506
            [city] => Boston
            [id] => BB803079
            [name] => David Cahill
            [national_association] => 449520447
            [office] => BB6400
            [state] => MA
            [zip] => 02215
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,930 SqFt
    [approx_lot_size_acres] => 0.07 acres
    [approx_lot_size_sqft] => 3,000 SqFt
    [assessed_value] => $1,080,000
    [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] => 27 Havelock 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] => 8.65%
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Bike Path
            [6] => Public Transportation
            [7] => T-station
            [8] => Tennis Court(s)
            [9] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => Outstanding opportunity where one can acquire a turn-key, up-to-date property with very strong rental income and long-term tenants. This is a perfect property for an investor looking to acquire 3, 6, 9 or even 12 units (see MLS #'s 73449862,73449864,73449866). This expansive attached three-unit home, with three bedrooms in each unit and front and rear porches, is tucked away on a one-way side street off Blue Hill Ave, just a half a block away from an MBTA bus stop. Well-maintained by caring and responsible long-term owners, a new steward to this home have very little do to in order to start enjoying great passive cash flow. Separate utilities with gas cooking and heating, basement laundry, plenty of on-street parking and all units are lead-compliant. Accompanied showings by appointment.
    [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] => Other
        )

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

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

[gross_income] => Array
        (
            [0] => $124,812
        )

[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] => 701909
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-12-03 09:03:19
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 3,930 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => Dorchester
    [mls_id] => 73449865
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 112306
    [net_operating_income] => Array
        (
            [0] => $124,812
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB6400
            [name] => Century 21 Cityside
            [phone] => 617-262-2600
        )

[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
        (
        )

[perc_test] => Array
        (
        )

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

[phone] => 781-910-6506
    [pool_features] => Array
        (
        )

[price] => $1,299,000
    [price_per_sqft] => 330.53
    [price_per_unit] => 433000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $12,506
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 17
    [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] => 27
    [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] => 12506
    [total_gross_income] => 124812
    [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] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 3400
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3420
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 3581
        )

[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] => 27 Havelock 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] => 1920
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zoning] => RES
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 180148749
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/701909/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:22
                    [modified] => 2025-12-03 09:03:22
                )

[1] => Array
                (
                    [id] => 180149791
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[2] => Array
                (
                    [id] => 180149792
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[3] => Array
                (
                    [id] => 180149793
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[4] => Array
                (
                    [id] => 180149794
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[5] => Array
                (
                    [id] => 180149795
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[6] => Array
                (
                    [id] => 180149796
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[7] => Array
                (
                    [id] => 180149797
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[8] => Array
                (
                    [id] => 180149798
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[9] => Array
                (
                    [id] => 180149799
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[10] => Array
                (
                    [id] => 180149800
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[11] => Array
                (
                    [id] => 180149801
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[12] => Array
                (
                    [id] => 180149802
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[13] => Array
                (
                    [id] => 180149803
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[14] => Array
                (
                    [id] => 180149804
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

[15] => Array
                (
                    [id] => 180149805
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73449865&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-12-03 09:03:35
                    [modified] => 2025-12-03 09:03:35
                )

)

)

EXIT

Active

27 Havelock Street, Boston MA 02124

$1,299,000

Annual Expenses for 27 Havelock Street, Boston MA 02124

Annual Income & Unit Breakdown for 27 Havelock Street, Boston MA 02124

General Information for 27 Havelock Street, Boston MA 02124

Disclosures for 27 Havelock Street, Boston MA 02124

Financial Information for 27 Havelock Street, Boston MA 02124

Location Information for 27 Havelock Street, Boston MA 02124

Contact Information for 27 Havelock Street, Boston MA 02124

Agent

Office

Payment Calculator

Exclusive Listing Agent

Century 21 Cityside

David Cahill