Live smart or invest strategically! This turn-key 3-unit multi-family on the Dorchester/Roxbury line offers the best of both worlds. Ideal for an owner-occupant looking to offset their mortgage or an investor seeking strong cash flow and appreciation, this property is fully updated with spacious layouts, modern systems, and long-term upside. Gross rent potential exceeds $130K annually, with room to grow. Perfectly positioned near public transit, Downtown, Back Bay, universities, and neighborhood amenities, this asset is built for both lifestyle and leverage. Whether you're house-hacking, executing a 1031 exchange, or expanding your portfolio for the perfect investment, this property delivers location, income, and future value....all in one. Your next investment move starts here!
This home has been viewed 34 times
Last Checked: November 9th, 2025 at 5:38am (Source: MLS PIN #73451033)
Gross Income: $115,800
Gross Expenses: $10,680
Net Income Calc: $105,120
CAP Rate: 8.09%
Annual Expenses for 12 Gayland St, Boston MA 02125
Total Gross Expenses (Calculated)$10,680/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$10,680
Annual Income & Unit Breakdown for 12 Gayland St, Boston MA 02125
Total Gross Income (Calculated)$115,800
Unit 1
Rental Income$2,800
LeaseN
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 2
Rental Income$3,200
LeaseN
Bedrooms3
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$3,650
LeaseN
Bedrooms3
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingNo
Rent Includes
General Information for 12 Gayland St, Boston MA 02125
Listing ID73451033
Property TypeMulti Family / 3 Family
Price$1,299,000 ($337.23/SqFt)
Style3 Family
CityBoston
CountySuffolk
MLS AreaDorchester
Neighborhood(s)
Approximate Living Area Total3,852 SqFt
Approximate Lot Size (Acres)0.07 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 MaterialsSee Remarks
Lot FeaturesOther
Foundation Area
Foundation DescriptionOther
Accessible Features
Outdoor SpaceDeck, Deck - Wood, Porch
ZoningR3
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 12 Gayland St, Boston MA 02125
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$0
Total Gross Income By Broker$115,800
Total Net Income By Broker$115,800
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 12 Gayland St, Boston MA 02125
Real Estate Taxes$10,680
Tax Year2025
Assessed Value$922,300
Financial Data SourcePro. Forma Available
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$115,800
BostonRealEstate.com Gross Income
Total Net Income By Broker$115,800
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)8.09%
Location Information for 12 Gayland St, Boston MA 02125
Elementary School
Middle SchoolBoston Latin Academy
High SchoolBoston Latin Academy
Neighborhood(s)
MLS AreaDorchester
Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Tennis Court(s), Private School, University
Contact Information for 12 Gayland St, Boston MA 02125