Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

77-79 Nightingale Street, Boston MA 02124

Active

77-79 Nightingale Street, Boston MA 02124

$1,249,000

Estimated $2,923/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $416,333.33

Total Rent: 0/year

Estimated CAP Rate:

9 Bedrooms

Baths

3225

Total Parking: 2

2,950 (0.07)

Welcome to 77-79 Nightingale Street, an exceptional turn-key investment opportunity in Boston's Dorchester neighborhood. This classic triple-decker has been fully renovated from top to bottom, offering a seamless, hassle-free acquisition for savvy investors looking to set market rents immediately. The building is 100% vacant. Each of the three light-filled units features a complete transformation. Residents will enjoy brand-new hardwood flooring throughout and entirely reimagined kitchens complete with brand-new cabinetry, sleek stainless steel appliances, and modern finishes. Upgraded 200-amp electrical service. Each level features its own private, covered back deck for outdoor relaxation. An off-street driveway provides coveted off-street parking, adding significant value in the city. Additionally, the unfinished attic presents massive upside potential for expansion into extra living space to further boost rental income and equity. Ideally situated near the green spaces of Franklin Park and Harambee Park, the location offers easy access to public transit, neighborhood amenities, and downtown Boston. Fully updated and ready for immediate tenancy, 77-79 Nightingale Street is a rare, hassle-free asset built for long-term cash flow. Email for Pro-Forma Financials.

This home has been viewed 5 times

Last Checked: August 6th, 2026 at 6:28pm (Source: MLS PIN #73560061)

Gross Income: $0

Gross Expenses: $10,770

Net Income Calc: $10,770

Annual Expenses for 77-79 Nightingale Street, Boston MA 02124

Total Gross Expenses (Calculated)$10,770/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax10770

Annual Income & Unit Breakdown for 77-79 Nightingale Street, Boston MA 02124

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit0

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit0

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Rent Includes

General Information for 77-79 Nightingale Street, Boston MA 02124

Listing ID73560061

Property TypeMulti Family / 3 Family

Price1249000 ($387.29/SqFt)

Style3 Family - 3 Units Up/down

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total3225

Approximate Lot Size (Acres)0.07

Total Parking2

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning0105

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 77-79 Nightingale Street, Boston MA 02124

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher / Dryer

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 77-79 Nightingale Street, Boston MA 02124

Real Estate Taxes10770

Tax Year2027

Assessed Value$861,000

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 77-79 Nightingale Street, Boston MA 02124

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 77-79 Nightingale Street, Boston MA 02124

Agent

Name: Jonathan Willis

Office

Name: RGR Sales & Rentals

Phone: 617-275-8105

Team Members

Payment Calculator

, Interest

Property Taxes 897.5

Principal & Interest 7695.94

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. 0.07 acres (2,950 SqFt)
    [add_date] => 2026-08-06 18:28:35
    [address] => Nightingale 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] => 3225
    [approx_lot_size_acres] => 0.07
    [approx_lot_size_sqft] => 2950
    [assessed_value] => $861,000
    [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] => 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] => Welcome to 77-79 Nightingale Street, an exceptional turn-key investment opportunity in Boston's Dorchester neighborhood. This classic triple-decker has been fully renovated from top to bottom, offering a seamless, hassle-free acquisition for savvy investors looking to set market rents immediately. The building is 100% vacant. Each of the three light-filled units features a complete transformation. Residents will enjoy brand-new hardwood flooring throughout and entirely reimagined kitchens complete with brand-new cabinetry, sleek stainless steel appliances, and modern finishes. Upgraded 200-amp electrical service. Each level features its own private, covered back deck for outdoor relaxation. An off-street driveway provides coveted off-street parking, adding significant value in the city. Additionally, the unfinished attic presents massive upside potential for expansion into extra living space to further boost rental income and equity. Ideally situated near the green spaces of Franklin Park and Harambee Park, the location offers easy access to public transit, neighborhood amenities, and downtown Boston. Fully updated and ready for immediate tenancy, 77-79 Nightingale Street is a rare, hassle-free asset built for long-term cash flow. Email for Pro-Forma Financials.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

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

[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] => 2026-08-06 18:28:35
    [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
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73560061
    [neighborhoods] => 
    [net_income_calc] => -10770
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [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] => 1249000
    [price_per_sqft] => 387.29
    [price_per_unit] => 416333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 10770
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 18
    [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
        )

[street_number] => 77-79
    [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] => 2027
    [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] => 10770
    [total_gross_income] => 0
    [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] => N
        )

[unit_1_levels] => 0
    [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] => 0
    [unit_2_rent] => Array
        (
        )

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

[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] => 77-79 Nightingale 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] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02124
    [zips] => 
    [zoning] => 0105
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/812705/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73560061&w=1024&h=768&n=10
        )

[raw] => 
)

EXIT

8 More Photos

Active

77-79 Nightingale Street, Boston MA 02124

$1,249,000

Annual Expenses for 77-79 Nightingale Street, Boston MA 02124

Annual Income & Unit Breakdown for 77-79 Nightingale Street, Boston MA 02124

General Information for 77-79 Nightingale Street, Boston MA 02124

Disclosures for 77-79 Nightingale Street, Boston MA 02124

Financial Information for 77-79 Nightingale Street, Boston MA 02124

Location Information for 77-79 Nightingale Street, Boston MA 02124

Contact Information for 77-79 Nightingale Street, Boston MA 02124

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

RGR Sales & Rentals

Jonathan Willis