Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

49 West Cottage St, Boston MA 02125

$1,149,000

Estimated $2,290/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $383,000

Total Rent: 98160/year

Estimated CAP Rate:

6 Bedrooms

Baths

2821

Total Parking: 1

2,484 (0.06)

Fully rented at a 7.63% cap rate, this renovated Three-Family offers the perfect turn-key property for your next investment. The property has been extensively renovated with new kitchens, bathrooms, cosmetics, and updated mechanicals, including a new heat pump system. Unit 1 - a 3 Bed, 2 Bath, Unit 2 - a 2 Bed, 1 Bath, and Unit 3 - a 1 Bed, 1 Bath, provide three different unit types and a variety to help reduce vacancy. The current rent roll of $8,180/mo offers an opportunity for day 1 cash flow without immediate capital improvements. One parking space is available in the rear of the property, accessible via a freshly paved driveway. Nearby Uphams Corner MBTA station offers direct service to South Station, while South Bay’s shopping, dining and entertainment, put everyday conveniences and the rest of Boston within easy reach.

This home has been viewed 15 times

Last Checked: October 13th, 2026 at 4:43am (Source: MLS PIN #73588403)

Gross Income: $98,160

Gross Expenses: $10,524

Net Income Calc: $87,636

Annual Expenses for 49 West Cottage St, Boston MA 02125

Total Gross Expenses (Calculated)$10,524/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax5124.26

Annual Income & Unit Breakdown for 49 West Cottage St, Boston MA 02125

Total Gross Income (Calculated)$98,160

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 49 West Cottage St, Boston MA 02125

Listing ID73588403

Property TypeMulti Family / 3 Family

Price1149000 ($407.3/SqFt)

Style3 Family

CityBoston

CountySuffolk

MLS AreaDorchester

Neighborhood(s)

Approximate Living Area Total2821

Approximate Lot Size (Acres)0.06

Total Parking1

Garage Parking0

Year Built1880

Year Built SourcePublic Records

Year Built DetailsRenovated Since

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

Basement

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor Space

Zoning3FAM

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 49 West Cottage St, Boston MA 02125

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBlack Light Fixture Above Storage Bench In Kitchen.

Financial Data SourceEstimated

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 49 West Cottage St, Boston MA 02125

Real Estate Taxes5124.26

Tax Year2026

Assessed Value$819,300

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 49 West Cottage St, Boston MA 02125

Neighborhood(s)

MLS AreaDorchester

Area AmenitiesWalk/jog Trails

Contact Information for 49 West Cottage St, Boston MA 02125

Agent

Name: Zachary Feldshuh

Office

Name: Choose Boston, LLC

Phone: 617-388-9336

Payment Calculator

, Interest

Property Taxes 427.02

Principal & Interest 7079.77

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Choose Boston, LLC

Zachary Feldshuh

Agent Phone

Office Phone

(617) 388-9336

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.06 acres (2,484 SqFt)
    [add_date] => 2026-10-08 19:18:35
    [address] => West Cottage St
    [agent] => Array
        (
            [address] => 172 Rose Hill Way
            [city] => Waltham
            [id] => CN244688
            [name] => Zachary Feldshuh
            [national_association] => 449597954
            [office] => AN7367
            [state] => MA
            [zip] => 02451
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2821
    [approx_lot_size_acres] => 0.06
    [approx_lot_size_sqft] => 2484
    [assessed_value] => $819,300
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[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] => 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
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Fully rented at a 7.63% cap rate, this renovated Three-Family offers the perfect turn-key property for your next investment. The property has been extensively renovated with new kitchens, bathrooms, cosmetics, and updated mechanicals, including a new heat pump system. Unit 1 - a 3 Bed, 2 Bath, Unit 2 - a 2 Bed, 1 Bath, and Unit 3 - a 1 Bed, 1 Bath, provide three different unit types and a variety to help reduce vacancy. The current rent roll of $8,180/mo offers an opportunity for day 1 cash flow without immediate capital improvements. One parking space is available in the rear of the property, accessible via a freshly paved driveway. Nearby Uphams Corner MBTA station offers direct service to South Station, while South Bay’s shopping, dining and entertainment, put everyday conveniences and the rest of Boston within easy reach.
    [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] => Black Light Fixture Above Storage Bench In Kitchen.
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-10-13 04:43:37
    [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] => Dorchester
    [mls_id] => 73588403
    [neighborhoods] => 
    [net_income_calc] => 87636
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN7367
            [name] => Choose Boston, LLC
            [phone] => 617-388-9336
        )

[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
        (
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1149000
    [price_per_sqft] => 407.3
    [price_per_unit] => 383000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 5124.26
    [references_required] => Array
        (
        )

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

[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] => 49
    [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] => 
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 10524
    [total_gross_income] => 98160
    [total_parking] => 1
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 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] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[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
        (
            [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] => 49 West Cottage St, Boston MA 02125
    [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] => 1880
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02125
    [zips] => 
    [zoning] => 3FAM
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/840821/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73588403&w=1024&h=768&n=15
        )

[raw] => 
)

EXIT

13 More Photos

Active

49 West Cottage St, Boston MA 02125

$1,149,000

Annual Expenses for 49 West Cottage St, Boston MA 02125

Annual Income & Unit Breakdown for 49 West Cottage St, Boston MA 02125

General Information for 49 West Cottage St, Boston MA 02125

Disclosures for 49 West Cottage St, Boston MA 02125

Financial Information for 49 West Cottage St, Boston MA 02125

Location Information for 49 West Cottage St, Boston MA 02125

Contact Information for 49 West Cottage St, Boston MA 02125

Agent

Office

Payment Calculator

Exclusive Listing Agent

Choose Boston, LLC

Zachary Feldshuh