31 Willoughby St Boston — Photo 1 of 34
$1,249,000
Investment Analysis — 31 Willoughby St
Boston, MA 02135 — Brighton
Based on rent reported on the MLS listing, a 2-unit multi-family in 02135 carries $7,075/mo in gross rent — about a 4.00% cap rate and $49,982/yr in estimated NOI at the $1,249,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
2
SqFt
2,434
Style
Multi Family
Built
1954
Turnkey two-family investment in a prime Brighton location! This well-maintained up-down duplex offers two spacious 3-bedroom, 1-bath units, each featuring a modern kitchen and bath, a classic living room/dining room layout, and in-unit laundry for convenience. The roof was replaced in 2019 and a full exterior painting was completed in 2026, offering added peace of mind for years to come. Combined, the property boasts over 2,400 sq ft of living space on a 4,979 sq ft corner lot. With current gross monthly rent of $7,075 ($3,550 + $3,525), this property delivers immediate cash flow with strong upside potential. Off-street parking in a 2-car garage is a rare find in this locale, and the full basement plus walk-up attic offer excellent storage or expansion possibilities. Ideally situated with easy access to Boston College, public transportation, shopping, and the highway, this property is walkable to everything Brighton has to offer and just minutes to Boston, Cambridge, and Allston. Whether you're looking to add a solid income-producing asset to your portfolio or live in one unit while the other helps cover the mortgage, this is an opportunity you won't want to miss. Schedule your showing today!
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer
Geography
Listing Agent: Matt Gorman
Listing Office: EDGE Realty Advisors
MLS® Number: 73575315
