Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

24 Vassar St, Boston MA 02121

$3,250,000

Estimated $6,519/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $1,083,333.33

Total Rent: 123408/year

Estimated CAP Rate:

9 Bedrooms

Baths

3207

Total Parking: 2

3,700 (0.08)

24 Vassar St is a CROWN JEWEL ASSET delivering a spectacular DOUBLE EXPANSION MEGAPLAY & HIGH-MARGIN CONVERSION! Capitalize on monumental profits from the roof down. This pristine, turn-key 3-family powerhouse is an ideal candidate for luxury condo conversion to UNLOCK MAXIMUM RESALE VALUES. A meticulous 2018 gut rehab inside and out beautifully preserves its timeless 1905 Dorchester charm across 3 FLAWLESS UNITS boasting hardwood floors, BESPOKE QUARTZ KITCHENS, and high-end stainless appliances with identical, spacious 3-bedroom layouts each. .UNMATCHED EQUITY SCALE: Capitalize on rare air rights to build upward for a 5th-unit penthouse! The massive open basement offers a clean slate for structural build-out with ADU potential. Early-stage DRAFT condo conversion documents—including the draft Master Deed, Declaration of Trust, Site Plan, and Plot Plan—are completed and will transfer entirely to the buyer as drafts for final municipal filing.

This home has been viewed 31 times

Last Checked: October 10th, 2026 at 2:23pm (Source: MLS PIN #73580390)

Gross Income: $123,408

Gross Expenses: $27,893

Net Income Calc: $95,515

Annual Expenses for 24 Vassar St, Boston MA 02121

Total Gross Expenses (Calculated)$27,893/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax14993

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

Total Gross Income (Calculated)$123,408

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

Lease

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 24 Vassar St, Boston MA 02121

Listing ID73580390

Property TypeMulti Family / 3 Family

Price3250000 ($1013.41/SqFt)

Style3 Family

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total3207

Approximate Lot Size (Acres)0.08

Total Parking2

Garage Parking0

Year Built1905

Year Built SourcePublic Records

Year Built DetailsRenovated Since

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area1330

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront FeaturesRiver

Terms

Disclosures for 24 Vassar St, Boston MA 02121

Lead PaintNone

UFFINo

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWall Mounted Tv's-Brackets To Remain

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

For Sale By OwnerEntry Only

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 24 Vassar St, Boston MA 02121

Real Estate Taxes14993

Tax Year2026

Assessed Value$1,209,100

Financial Data SourceEstimated

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)

Area AmenitiesWalk/jog Trails

Contact Information for 24 Vassar St, Boston MA 02121

Agent

Name: Jonathan Minerick

Office

Name: homecoin.com

Phone: 888-400-2513

Team Members

Payment Calculator

, Interest

Property Taxes 1249.42

Principal & Interest 20025.47

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

homecoin.com

Jonathan Minerick

Agent Phone

Office Phone

(888) 400-2513

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,700 SqFt)
    [add_date] => 2026-09-22 09:38:34
    [address] => Vassar St
    [agent] => Array
        (
            [address] => 600 B Street Suite 300
            [city] => San Diego
            [id] => CN254270
            [name] => Jonathan Minerick
            [national_association] => 182021307
            [office] => AN8079
            [state] => CA
            [zip] => 92101
        )

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

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

[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
        (
            [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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 24 Vassar St is a CROWN JEWEL ASSET delivering a spectacular DOUBLE EXPANSION MEGAPLAY & HIGH-MARGIN CONVERSION! Capitalize on monumental profits from the roof down. This pristine, turn-key 3-family powerhouse is an ideal candidate for luxury condo conversion to UNLOCK MAXIMUM RESALE VALUES. A meticulous 2018 gut rehab inside and out beautifully preserves its timeless 1905 Dorchester charm across 3 FLAWLESS UNITS boasting hardwood floors, BESPOKE QUARTZ KITCHENS, and high-end stainless appliances with identical, spacious 3-bedroom layouts each. .UNMATCHED EQUITY SCALE: Capitalize on rare air rights to build upward for a 5th-unit penthouse! The massive open basement offers a clean slate for structural build-out with ADU potential. Early-stage DRAFT condo conversion documents—including the draft Master Deed, Declaration of Trust, Site Plan, and Plot Plan—are completed and will transfer entirely to the buyer as drafts for final municipal filing.
    [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] => Wall Mounted Tv's-Brackets To Remain
        )

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

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => Entry Only
    [foundation_area] => 1330
    [foundation_materials] => Array
        (
        )

[frontage_length] => 40.00
    [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
        (
            [0] => River
        )

[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] => 2026-10-10 14:23:34
    [laundry_features] => Array
        (
            [0] => Archway
        )

[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] => 
    [mls_id] => 73580390
    [neighborhoods] => 
    [net_income_calc] => 95515
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN8079
            [name] => homecoin.com
            [phone] => 888-400-2513
        )

[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] => 3250000
    [price_per_sqft] => 1013.41
    [price_per_unit] => 1083333.3333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 14993
    [references_required] => Array
        (
        )

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

[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] => Active
        )

[street_number] => 24
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 1
    [tag_laundry] => 1
    [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] => CN254270
    [team_agents] => Array
        (
            [CN254270] => Array
                (
                    [agent_mls_id] => CN254270
                    [full_name] => Jonathan Minerick
                    [address] => 600 B Street Suite 300
                    [city] => San Diego
                    [state] => CA
                    [postal_code] => 92101
                    [national_association_id] => 182021307
                    [office_mls_id] => AN8079
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 27893
    [total_gross_income] => 123408
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [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] => 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
        (
        )

[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
        (
            [0] => River
        )

[year_built] => 1905
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 2124
    [zips] => 
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/832858/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73580390&w=1024&h=768&n=10
        )

[raw] => 
)

EXIT

8 More Photos

Active

24 Vassar St, Boston MA 02121

$3,250,000

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

Team Members

Payment Calculator

Exclusive Listing Agent

homecoin.com

Jonathan Minerick