
22 Bellevue St #1 Boston — Photo 1 of 35
Recent Drop: $15,000
$1,180,000
Investment Analysis — 22 Bellevue St #1
Boston, MA 02132 — West Roxbury's Bellevue Hill
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02132 carries an estimated $3,810/mo in gross rent — about a 1.74% cap rate and $20,587/yr in estimated NOI at the $1,180,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3.5
SqFt
2,106
Style
Single Family
Built
1899
Perfect single family alternative ! Experience luxury living at its finest in this exceptional 4-bedroom, 3.5-bathroom townhome in the much sought after Bellevue Hill area, with your own private front porch. Boasting three levels of thoughtfully designed space, this is the perfect combo of Victorian charm updated for modern living, which includes pocket doors & a closet in the dining room so it could be a 1st floor bedroom. The show-stopping kitchen is a true highlight, featuring custom cabinetry, exquisite quartz countertops, top-of-the-line appliances, a spacious island ideal for entertaining & expansive windows. The 2nd floor features a true primary suite with 2 custom closets & marble shower, 2 additional bedrooms, another full bath & laundry space. The huge 4th bedroom on the 3rd floor has beautiful sunset views, large closet & a full bathroom, in addition to bonus space which could be a game room area. All new multi-zone heat & central air, electric, plumbing, large storage area in basement along with 2 deeded off street parking spots....what more do you need ! This coveted location is only minutes to the Boston commuter train, highway access, fine shops, restaurants, Billings & Millennium Park and a short commute to Longwood Medical area & downtown Boston.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,106 sq ft principal dwelling).
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Amenities & Appliances
Tankless Water Heater • ENERGY STAR Qualified Refrigerator • Wine Refrigerator • ENERGY STAR Qualified Dishwasher • Range Hood • Range
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First17 x 16
Coffered Ceiling(s), Flooring - Hardwood
Dining Room
Lvl First14 x 11
Closet, Flooring - Hardwood
Kitchen
Lvl First17 x 16
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Wine Chiller
Primary Bedroom
Lvl Second16 x 15
Bedroom 2
Lvl Second13 x 11
Bedroom 3
Lvl Second14 x 12
Closet, Flooring - Hardwood
Bedroom 4
Lvl Third17 x 15
Cathedral Ceiling(s), Closet, Flooring - Hardwood
Bathroom 1
Lvl First6 x 5
Bathroom - Half, Flooring - Marble
Bathroom 2
Lvl Second8 x 7
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Marble
Bathroom 3
Lvl Second6 x 7
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Property History
$1,180,000
Was $1,195,000
Sep 8, 2026
MLS® 73568178
$1,195,000
Aug 26, 2026
MLS® 73568178
Listing Agent: Dave White
Listing Office: OwnerEntry.com
MLS® Number: 73568178


