Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

31 Rosedale Street, Boston MA 02124

$899,000

Estimated $2,075/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $299,666.67

Total Rent: 0/year

Estimated CAP Rate:

5 Bedrooms

Baths

4082

Total Parking: 2

5,039 (0.12)

Attention contractors, investors, and developers — rare opportunity in Dorchester. This property is now officially zoned as a 3-family, offering a major head start for your next project. Architectural plans for a 3-unit redevelopment (full permit set) will be provided to the buyer. Extensive pre-development work has already been completed, including a land survey, zoning approvals, and fire system requirements — significantly streamlining the path to construction. Plans outline a 3-unit, 5-bedroom, 3.5-bath layout. With zoning approval secured, the next step is submission to the building department for permitting. Ideal for an investor or developer considering a potential condo conversion, owner-occupied rental, or value-add project — with key hurdles already cleared and the ability to move quickly toward construction. Property to be sold AS IS. Will NOT qualify for FHA or conventional financing.

This home has been viewed 4 times

Last Checked: June 2nd, 2026 at 4:29am (Source: MLS PIN #73498721)

Gross Income: $0

Gross Expenses: $7,404

Net Income Calc: $7,404

Water Views

Annual Expenses for 31 Rosedale Street, Boston MA 02124

Total Gross Expenses (Calculated)$7,404/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7404.31

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

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 31 Rosedale Street, Boston MA 02124

Listing ID73498721

Property TypeMulti Family / 3 Family

Price899000 ($220.24/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total4082

Approximate Lot Size (Acres)0.12

Total Parking2

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning104

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 31 Rosedale Street, Boston MA 02124

Lead PaintNone

UFFINo

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsRefrigerator And Some Personal Belongings

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 31 Rosedale Street, Boston MA 02124

Real Estate Taxes7404.31

Tax Year2026

Assessed Value$592,200

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 31 Rosedale Street, Boston MA 02124

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails

Contact Information for 31 Rosedale Street, Boston MA 02124

Agent

Name: VIP Group

Office

Name: Moor Realty Group

Phone: 781-961-6667

Team Members

Payment Calculator

, Interest

Property Taxes 617.03

Principal & Interest 5539.35

HOA Dues

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] => 2026-04-09 10:08:31
    [address] => Rosedale Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN259127
            [name] => VIP Group
            [national_association] => 
            [office] => AN1237
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4082
    [approx_lot_size_acres] => 0.12
    [approx_lot_size_sqft] => 5039
    [assessed_value] => $592,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 5
    [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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention contractors, investors, and developers — rare opportunity in Dorchester. This property is now officially zoned as a 3-family, offering a major head start for your next project. Architectural plans for a 3-unit redevelopment (full permit set) will be provided to the buyer. Extensive pre-development work has already been completed, including a land survey, zoning approvals, and fire system requirements — significantly streamlining the path to construction. Plans outline a 3-unit, 5-bedroom, 3.5-bath layout. With zoning approval secured, the next step is submission to the building department for permitting. Ideal for an investor or developer considering a potential condo conversion, owner-occupied rental, or value-add project — with key hurdles already cleared and the ability to move quickly toward construction. Property to be sold AS IS. Will NOT qualify for FHA or conventional financing.
    [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] => Refrigerator And Some Personal Belongings
        )

[exterior_features] => Array
        (
        )

[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] => 2026-06-02 04:29:56
    [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] => Yes
        )

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

[management_expense] => Array
        (
        )

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

[mls_area] => Dorchester
    [mls_id] => 73498721
    [neighborhoods] => 
    [net_income_calc] => -7404
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

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

[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] => 899000
    [price_per_sqft] => 220.24
    [price_per_unit] => 299666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 7404.31
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 12
    [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] => Withdrawn
        )

[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] => 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] => 1
    [tax_year] => 2026
    [team] => CN259127
    [team_agents] => Array
        (
            [CN259127] => Array
                (
                    [agent_mls_id] => CN259127
                    [full_name] => Hayley Grigg
                    [address] => 59 Chandler Street Apt. 7
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02116
                    [national_association_id] => 449669053
                    [office_mls_id] => AN1237
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7404
    [total_gross_income] => 0
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
            [0] => No
        )

[unit_1_bathrooms] => 1 Full, 1 Half
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

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

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [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] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

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

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zips] => 
    [zoning] => 104
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/751876/MLS1.jpg
        )

[raw] => 
)

EXIT

Withdrawn

31 Rosedale Street, Boston MA 02124

$899,000

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