
35 Rosaria St Boston — Photo 1 of 42
Recent Drop: $25,900
$799,000
Investment Analysis — 35 Rosaria St
Boston, MA 02122 — Dorchester
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02122 carries an estimated $3,360/mo in gross rent — about a 2.98% cap rate and $23,830/yr in estimated NOI at the $799,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,572
Style
Single Family
Built
1964
A rare opportunity awaits in Adams Village, one of Dorchester's most sought-after neighborhoods! This charming corner-lot Cape blends timeless character with thoughtful updates, offering the perfect combination of warmth, style, and convenience. Step inside to rich hardwood floors, abundant natural light, and a welcoming fireplaced living room. Just off the living room is a versatile first-floor bedroom, ideal as a home office, guest room, or den. The main level also features a beautifully appointed full bath, an updated kitchen with easy access to the dining room—perfect for entertaining—and a stunning four-season sunroom that provides additional living space year-round. Upstairs you'll find two generously sized bedrooms, including a spacious primary, both offering ample closet space and natural light.The partially finished lower level provides valuable flex space for a family room or playroom and includes a second full bath for added convenience. Outside, enjoy a fenced backyard perfect for relaxing, gardening, or entertaining. Ideally located just moments from Adams Village's beloved restaurants and local favorites, including Molinari's, Landmark, Chubb's, McGonagle's, and Blasi's. Commuters will appreciate the easy access to major highways, public transportation, and all the neighborhood amenities of Adams Village.This is the one you've been waiting for—don't miss your opportunity to own this exceptional home!
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: 786 sq ft (the lesser of 900 sq ft or half the 1,572 sq ft principal dwelling). Lot size: 3,318 sq ft.
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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater
Neighborhood
Public Transportation • Shopping • Park • Highway Access • Private School • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First22 x 15
Flooring - Hardwood
Dining Room
Lvl First12 x 12
Flooring - Hardwood
Kitchen
Lvl First12 x 11
Primary Bedroom
Lvl Second17 x 13
Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl First13 x 8
Bedroom 3
Lvl Second19 x 13
Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Tiled With Tub & Shower
Bathroom 2
Lvl BasementBathroom - Tiled With Shower Stall
Property History
$799,000
Was $814,000
Sep 12, 2026
MLS® 73559801
$814,000
Was $824,900
Sep 6, 2026
MLS® 73559801
$824,900
Aug 5, 2026
MLS® 73559801
Listing Agent: Edward Desilets
Listing Office: ETCH Realty, LLC
MLS® Number: 73559801


