29-31 Notre Dame Boston — Photo 1 of 1
$889,000
Investment Analysis — 29-31 Notre Dame
Boston, MA 02119 — Roxbury
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a home in 02119 carries an estimated $2,040/mo in gross rent — about a 1.45% cap rate and $12,924/yr in estimated NOI at the $889,000 list price. Adjust every assumption in the calculator below.
Beds
--
Baths
--
SqFt
--
Style
Residential
Built
--
Off Market Roxbury 14 Unit Development, ZBA Approved- 2 Combined Lots for a total of 4514sqft - Currently a 4bed existing Single Family rented for $3500/month - Plans are for 14 Units (All 1bed, 1bath)- 4 Affordable Units are in Plans (Max Rents $1484, $1484, $2533, $1484)- All Market 1bed Units should bring in about $2300/avg a month- Finished 14 Unit Building should cash flow about $30,000/month. ZBA Approved Plans (Permits are not in place)
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Property History
$889,000
Sep 11, 2026
MLS® 73576006
$949,000
Aug 31, 2026
MLS® 73471844
$949,000
Jan 26, 2026
MLS® 73471844
Listing Agent: Radhy Pena
Listing Office: Pondside Realty
MLS® Number: 73576006
