120 Woodrow Ave Boston — Photo 1 of 34
$899,000
Investment Analysis — 120 Woodrow Ave
Boston, MA 02124 — Dorchester
Based on rent reported on the MLS listing, a 2-unit multi-family in 02124 carries $2,700/mo in gross rent — about a 1.92% cap rate and $17,248/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3
SqFt
2,317
Style
Multi Family
Built
1905
NICE 2-FAMILY WITH MANY UPDATES INCLUDING A BACKYARD OASIS!! Paver stone driveway with lots of parking and a patio with a garden area. 2 updated units with newer heating systems and the owners unit is equipped with central A/C. The bi-level owners unit also has 2-3 bedrooms, 2 full baths, an updated kitchen with a peninsula, stainless steel appliances, Corian counters, hardwood floors and a large private rear deck. Solar panels will help keep your electricity cost down. Unit 1 has a lease until 1/31/2027 for continuous and dependable property income. Updated plumbing, electrical and newer roof makes this home easy to manage for years to come.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Park • House of Worship
Geography
Property History
$899,000
Sep 9, 2026
MLS® 73574752
$425,700
Oct 1, 2004
MLS® 70021156
$425,700
Apr 17, 2004
MLS® 70021156
Listing Agent: Douglas Bosse
Listing Office: Olde Towne Real Estate Co.
MLS® Number: 73574752
