Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

24 Vassar St, Boston MA 02121

$1,260,000

Estimated $3,187/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $420,000

Total Rent: 133200/year

Estimated CAP Rate:

9 Bedrooms

Baths

3207

Total Parking: 2

3,700 (0.08)

Luxuriously gut-renovated in 2018, this is an investor's dream purchase. An entire home renovated for condo conversion at the buyer's discretion. This stunning 3-family home offering 9 beds and 3 baths with high-end finishes throughout. Each unit features its own in-unit systems, gleaming hardwood floors, quartz countertops, custom two-tone shaker cabinets, and 2 private porches each for your morning coffee. Pre-wired for central air; ductwork and electrical in place, just bring your condensors to finish the job. New heating systems, coin-operated laundry in the basement, with on and off-street prkg. A fenced shared yard adds rare outdoor space in the city. Easy access to Commuter Rail and MBTA bus lines, providing downtown convenience without downtown prices. Located in East Codman Hill, this walkable neighborhood is close to shopping, restaurants, parks, and 10 minutes of universities and hospitals. A turnkey opportunity for owner-occupants or investors. Tues O/H Cancelled.

This home has been viewed 46 times

Last Checked: February 19th, 2026 at 9:08am (Source: MLS PIN #73472935)

Gross Income: $133,200

Gross Expenses: $13,723

Net Income Calc: $119,477

Annual Expenses for 24 Vassar St, Boston MA 02121

Total Gross Expenses (Calculated)$13,723/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax13723

Annual Income & Unit Breakdown for 24 Vassar St, Boston MA 02121

Total Gross Income (Calculated)$133,200

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 24 Vassar St, Boston MA 02121

Listing ID73472935

Property TypeMulti Family / 3 Family

Price1260000 ($392.89/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total3207

Approximate Lot Size (Acres)0.08

Total Parking2

Garage Parking0

Year Built1905

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 24 Vassar St, Boston MA 02121

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher/Dryer Negotiable

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 24 Vassar St, Boston MA 02121

Real Estate Taxes13723

Tax Year2025

Assessed Value$1,209,100

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 24 Vassar St, Boston MA 02121

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails

Contact Information for 24 Vassar St, Boston MA 02121

Agent

Name: Mia R. Cameron

Office

Name: Fort Hill Brokerage Group

Phone: 617-960-8973

Payment Calculator

, Interest

Property Taxes 1143.58

Principal & Interest 7763.72

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Fort Hill Brokerage Group

Mia R. Cameron

Agent Phone

Office Phone

(617) 960-8973

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,700 SqFt)
    [add_date] => 2026-01-30 19:08:12
    [address] => Vassar St
    [agent] => Array
        (
            [address] => 13 Kenilworth Street
            [city] => Boston
            [id] => BB808266
            [name] => Mia R. Cameron
            [national_association] => 449530627
            [office] => NB5039
            [state] => MA
            [zip] => 02119
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3207
    [approx_lot_size_acres] => 0.08
    [approx_lot_size_sqft] => 3700
    [assessed_value] => $1,209,100
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [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] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Luxuriously gut-renovated in 2018, this is an investor's dream purchase. An entire home renovated for condo conversion at the buyer's discretion. This stunning 3-family home offering 9 beds and 3 baths with high-end finishes throughout. Each unit features its own in-unit systems, gleaming hardwood floors, quartz countertops, custom two-tone shaker cabinets, and 2 private porches each for your morning coffee. Pre-wired for central air; ductwork and electrical in place, just bring your condensors to finish the job. New heating systems, coin-operated laundry in the basement, with on and off-street prkg. A fenced shared yard adds rare outdoor space in the city. Easy access to Commuter Rail and MBTA bus lines, providing downtown convenience without downtown prices. Located in East Codman Hill, this walkable neighborhood is close to shopping, restaurants, parks, and 10 minutes of universities and hospitals. A turnkey opportunity for owner-occupants or investors. Tues O/H Cancelled.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer/Dryer Negotiable
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-02-19 09:08:14
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Dorchester
    [mls_id] => 73472935
    [neighborhoods] => 
    [net_income_calc] => 119477
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => NB5039
            [name] => Fort Hill Brokerage Group
            [phone] => 617-960-8973
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1260000
    [price_per_sqft] => 392.89
    [price_per_unit] => 420000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 13723
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 15
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 24
    [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] => 1
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 13723
    [total_gross_income] => 133200
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

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

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

[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] => 24 Vassar St, Boston MA 02121
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[year_built] => 1905
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02121
    [zips] => 
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/725005/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73472935&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos

Pending

24 Vassar St, Boston MA 02121

$1,260,000

Annual Expenses for 24 Vassar St, Boston MA 02121

Annual Income & Unit Breakdown for 24 Vassar St, Boston MA 02121

General Information for 24 Vassar St, Boston MA 02121

Disclosures for 24 Vassar St, Boston MA 02121

Financial Information for 24 Vassar St, Boston MA 02121

Location Information for 24 Vassar St, Boston MA 02121

Contact Information for 24 Vassar St, Boston MA 02121

Agent

Office

Payment Calculator

Exclusive Listing Agent

Fort Hill Brokerage Group

Mia R. Cameron