21 Sudan Street, Dorchester — Prime investor and developer opportunity in the sought-after Savin Hill neighborhood. This classic 3-family features strong cash flow potential and long-term upside. Currently assessed as 9 beds (3 beds/1 bath per unit) with easy potential to co...
This home has been viewed 33 times
Last Checked: July 2nd, 2025 at 8:48am (Source: MLS PIN #73383019)
Gross Income: $44,400
Gross Expenses: $21,587
Net Income Calc: $22,813
CAP Rate: 1.64%
Annual Expenses for 21 Sudan Street, Boston MA 02125
Total Gross Expenses (Calculated)$21,587/year
APOD AvailableYes
Heating
Electricity
Water$1,000
Gas$1,000
Insurance$4,500
Sewer$1,000
Trash Removal
Repair & Maintenance$1,000
Management
Miscellaneous$500
Real Estate Tax$14,587.32
Annual Income & Unit Breakdown for 21 Sudan Street, Boston MA 02125
Total Gross Income (Calculated)$44,400
Unit 1
Rental Income$0
LeaseN
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent Includes
Unit 2
Rental Income$1,850
LeaseN
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent Includes
Unit 3
Rental Income$1,850
Lease
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent Includes
General Information for 21 Sudan Street, Boston MA 02125
Listing ID73383019
Property TypeMulti Family / 3 Family
Price$1,395,000 ($342.67/SqFt)
Style3 Family - 3 Units Up/down
CityBoston
CountySuffolk
MLS AreaDorchester's Savin Hill
Neighborhood(s)
Approximate Living Area Total4,071 SqFt
Approximate Lot Size (Acres)0.06 acres
Total Parking0
Garage Parking
Year Built1905
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesLevel, Other
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor SpaceDeck, Porch
Zoning3F-D-2000
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features1 To 2 Mile To Beach
Energy Features
Terms
Disclosures for 21 Sudan Street, Boston MA 02125
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourceProjected
Total Gross Expenses By Broker$20,000
Total Gross Income By Broker$125,000
Total Net Income By Broker$105,000
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation1.5%
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnGross/full Sale Price
Financial Information for 21 Sudan Street, Boston MA 02125
Real Estate Taxes$14,587.32
Tax Year2025
Assessed Value$1,259,700
Financial Data SourceProjected
Total Gross Expenses By Broker$20,000
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$125,000
BostonRealEstate.com Gross Income
Total Net Income By Broker$105,000
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)1.64%
Location Information for 21 Sudan Street, Boston MA 02125
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaDorchester's Savin Hill
Area AmenitiesHighway Access, Public School, Shopping, Park, Public Transportation, T-station, University
Contact Information for 21 Sudan Street, Boston MA 02125