Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

18-20 Fayston St, Boston MA 02121

$1,250,000

Estimated $3,056/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $416,666.67

Total Rent: 85800/year

Estimated CAP Rate:

9 Bedrooms

Baths

4443

Total Parking: 1

4,124 (0.09)

Exceptional multi-family investment opportunity in the heart of Dorchester! An impressive 4,443 square feet, this expansive property features 9 spacious bedrooms and 3 full bathrooms across multi-level living spaces. This property offers immediate rental income with the turnkey first floor (4 bedrooms, 1 bathroom) currently generating $3,650/month, while the second and third floors will be delivered vacant perfect for owner-occupants, repositioning, or optimizing market-rate rents.The building boasts a massive spacious full-height basement with soaring ceilings and coin-operated laundry equipment, providing additional income potential and extensive storage.Positioned between Grove Hall and Nubian Square puts everything within reach. Easy transit access via the #45 bus route and close highway access to I-93 for an effortless 10–15 minute commute into Downtown Boston. Enjoy the close distance to Nubian Square, Boston Medical Center, Northeastern University, Boston Latin Academy, and the expansive green spaces of historic Franklin Park. Whether expanding an existing portfolio or seeking a high cashflow asset, this rare 4,400+ SF home delivers location, size, and tremendous upside potential. Property to be sold as is. Updated deck (2026), Hot water tanks (2026, 2018, 2017), roof (2019). 2nd and 3rd floor to be delivered vacant.

This home has been viewed 4 times

Last Checked: November 6th, 2026 at 10:58am (Source: MLS PIN #73599328)

Gross Income: $85,800

Gross Expenses: $12,352

Net Income Calc: $73,448

Annual Expenses for 18-20 Fayston St, Boston MA 02121

Total Gross Expenses (Calculated)$12,352/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax12352

Annual Income & Unit Breakdown for 18-20 Fayston St, Boston MA 02121

Total Gross Income (Calculated)$85,800

Unit 1

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms2

Bathrooms1 Full

Rent Includes

General Information for 18-20 Fayston St, Boston MA 02121

Listing ID73599328

Property TypeMulti Family / 3 Family

Price1250000 ($281.34/SqFt)

Style3 Family

CityBoston

CountySuffolk

Neighborhood(s)

Approximate Living Area Total4443

Approximate Lot Size (Acres)0.09

Total Parking1

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR3

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 18-20 Fayston St, Boston MA 02121

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWall Mounted Tv's-Brackets To Remain

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 18-20 Fayston St, Boston MA 02121

Real Estate Taxes12352

Tax Year2026

Assessed Value$996,100

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 18-20 Fayston St, Boston MA 02121

Neighborhood(s)

Area Amenities

Contact Information for 18-20 Fayston St, Boston MA 02121

Agent

Name: Patrice Williams

Office

Name: Thumbprint Realty, LLC

Phone: 617-287-9000

Payment Calculator

, Interest

Property Taxes 1029.33

Principal & Interest 7702.1

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Thumbprint Realty, LLC

Patrice Williams

Agent Phone

Office Phone

(617) 287-9000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (4,124 SqFt)
    [add_date] => 2026-11-06 10:58:50
    [address] => Fayston St
    [agent] => Array
        (
            [address] => 90 Homes Avenue
            [city] => Boston
            [id] => CN255357
            [name] => Patrice Williams
            [national_association] => 449635809
            [office] => AN2428
            [state] => MA
            [zip] => 02122
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4443
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 4124
    [assessed_value] => $996,100
    [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
        (
        )

[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] => Exceptional multi-family investment opportunity in the heart of Dorchester! An impressive 4,443 square feet, this expansive property features 9 spacious bedrooms and 3 full bathrooms across multi-level living spaces. This property offers immediate rental income with the turnkey first floor (4 bedrooms, 1 bathroom) currently generating $3,650/month, while the second and third floors will be delivered vacant perfect for owner-occupants, repositioning, or optimizing market-rate rents.The building boasts a massive spacious full-height basement with soaring ceilings and coin-operated laundry equipment, providing additional income potential and extensive storage.Positioned between Grove Hall and Nubian Square puts everything within reach. Easy transit access via the #45 bus route and close highway access to I-93  for an effortless 10–15 minute commute into Downtown Boston. Enjoy the close distance to Nubian Square, Boston Medical Center, Northeastern University, Boston Latin Academy, and the expansive green spaces of historic Franklin Park. Whether expanding an existing portfolio or seeking a high cashflow asset, this rare 4,400+ SF home delivers location, size, and tremendous upside potential. Property to be sold as is. Updated deck (2026), Hot water tanks (2026, 2018, 2017), roof (2019). 2nd and 3rd floor to be delivered vacant.
    [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
        (
        )

[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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-11-06 10:58:50
    [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] => 73599328
    [neighborhoods] => 
    [net_income_calc] => 73448
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN2428
            [name] => Thumbprint Realty, LLC
            [phone] => 617-287-9000
        )

[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] => 1250000
    [price_per_sqft] => 281.34
    [price_per_unit] => 416666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 12352
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[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] => 18-20
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 12352
    [total_gross_income] => 85800
    [total_parking] => 1
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full, 1 Half
    [unit_1_bedrooms] => 4
    [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] => 1 Full
    [unit_3_bedrooms] => 2
    [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] => 18-20 Fayston St, Boston MA 02121
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

34 More Photos

Active

18-20 Fayston St, Boston MA 02121

$1,250,000

Annual Expenses for 18-20 Fayston St, Boston MA 02121

Annual Income & Unit Breakdown for 18-20 Fayston St, Boston MA 02121

General Information for 18-20 Fayston St, Boston MA 02121

Disclosures for 18-20 Fayston St, Boston MA 02121

Financial Information for 18-20 Fayston St, Boston MA 02121

Location Information for 18-20 Fayston St, Boston MA 02121

Contact Information for 18-20 Fayston St, Boston MA 02121

Agent

Office

Payment Calculator

Exclusive Listing Agent

Thumbprint Realty, LLC

Patrice Williams