Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active Under Contract

54 Floyd Street, Boston MA 02124

$849,000

Estimated $2,043/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $424,500

Total Rent: 39600/year

Estimated CAP Rate:

6 Bedrooms

Baths

2186

Total Parking: 2

3,878 (0.09)

Welcome to 54 Floyd, an attractive multi-family gem in the heart of Dorchester. Perfect for savvy investors or owner-occupants looking to subsidize their mortgage with rental income, this turnkey two-family property shines with fresh exterior paint and incredible curb appeal.Both spacious units feature comfortable three-bedroom layouts highlighted by classic hardwood floors. Enjoy private outdoor space with covered decks on both the front and back of the building.The first-floor unit is currently occupied, providing immediate rental income, while the second-floor apartment is vacant and completely ready for move-in or a new tenant.City living is made easy with the rare inclusion of two dedicated off-street parking spaces. Schedule your viewing today! Email for Pro-forma financials.

This home has been viewed 21 times

Last Checked: June 17th, 2026 at 4:33am (Source: MLS PIN #73533522)

Gross Income: $39,600

Gross Expenses: $7,999

Net Income Calc: $31,601

Annual Expenses for 54 Floyd Street, Boston MA 02124

Total Gross Expenses (Calculated)$7,999/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7999.2

Annual Income & Unit Breakdown for 54 Floyd Street, Boston MA 02124

Total Gross Income (Calculated)$39,600

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

General Information for 54 Floyd Street, Boston MA 02124

Listing ID73533522

Property TypeMulti Family / 2 Family

Price849000 ($388.38/SqFt)

Style2 Family - 2 Units Up/down

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total2186

Approximate Lot Size (Acres)0.09

Total Parking2

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning0104

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 54 Floyd Street, Boston MA 02124

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBasement Fridge

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 54 Floyd Street, Boston MA 02124

Real Estate Taxes7999.2

Tax Year2026

Assessed Value$639,700

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 54 Floyd Street, Boston MA 02124

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails

Contact Information for 54 Floyd Street, Boston MA 02124

Agent

Name: Jonathan Willis

Office

Name: RGR Sales & Rentals

Phone: 617-275-8105

Team Members

Payment Calculator

, Interest

Property Taxes 666.6

Principal & Interest 5231.27

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RGR Sales & Rentals

Jonathan Willis

Agent Phone

Office Phone

(617) 275-8105

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,878 SqFt)
    [add_date] => 2026-06-11 10:23:34
    [address] => Floyd Street
    [agent] => Array
        (
            [address] => 222 W. Fifth Street, Unit 2
            [city] => Dorchester
            [id] => CN250407
            [name] => Jonathan Willis
            [national_association] => 
            [office] => AN2225
            [state] => MA
            [zip] => 02127
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 2186
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 3878
    [assessed_value] => $639,700
    [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] => 6
    [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] => 2 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] => Welcome to 54 Floyd, an attractive multi-family gem in the heart of Dorchester. Perfect for savvy investors or owner-occupants looking to subsidize their mortgage with rental income, this turnkey two-family property shines with fresh exterior paint and incredible curb appeal.Both spacious units feature comfortable three-bedroom layouts highlighted by classic hardwood floors. Enjoy private outdoor space with covered decks on both the front and back of the building.The first-floor unit is currently occupied, providing immediate rental income, while the second-floor apartment is vacant and completely ready for move-in or a new tenant.City living is made easy with the rare inclusion of two dedicated off-street parking spaces. Schedule your viewing today! Email for Pro-forma financials.
    [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] => Basement Fridge
        )

[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] => 2026-06-17 04:33:35
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 2
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Dorchester
    [mls_id] => 73533522
    [neighborhoods] => 
    [net_income_calc] => 31601
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN2225
            [name] => RGR Sales & Rentals
            [phone] => 617-275-8105
        )

[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] => 849000
    [price_per_sqft] => 388.38
    [price_per_unit] => 424500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => 7999.2
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[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] => Active Under Contract
        )

[street_number] => 54
    [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] => 2026
    [team] => CN250407
    [team_agents] => Array
        (
            [CN250407] => Array
                (
                    [agent_mls_id] => CN250407
                    [full_name] => Jonathan Willis
                    [address] => 222 W. Fifth Street, Unit 2
                    [city] => Dorchester
                    [state] => MA
                    [postal_code] => 02127
                    [national_association_id] => 
                    [office_mls_id] => AN2225
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7999
    [total_gross_income] => 39600
    [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] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => 54 Floyd Street, Boston MA 02124
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1920
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zips] => 
    [zoning] => 0104
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/786625/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73533522&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos