
10 Verrill St Boston — Photo 1 of 4
$1,733,333
Investment Analysis — 10 Verrill St
Boston, MA 02126
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-unit multi-family in 02126 carries an estimated $15,360/mo in gross rent — about a 7.50% cap rate and $129,976/yr in estimated NOI at the $1,733,333 list price. Adjust every assumption in the calculator below.
Beds
12
Baths
6
SqFt
5,664
Style
5-9 Family
Built
1920
An opportunity to acquire a multi-family property at 10 Verrill Street in Boston. Offering approximately 5,664 square feet of living area across three stories, this 1920-built property features 12 bedrooms and 6 full bathrooms on a 4,951-square-foot lot. The property will be delivered vacant, giving the next owner maximum flexibility from day one to renovate, reposition, establish new market-rate rents, or execute a business plan tailored to their investment strategy without having to work around existing tenancies. The property's size, bedroom count, and substantial floor area provide a strong foundation for a value-add investment in the Boston market, while three full levels of living space and a meaningful lot footprint offer the scale and flexibility that can be difficult to find in an established urban neighborhood. Whether the strategy is to renovate and hold, reposition for stronger rental income, or pursue another value-add approach, 10 Verrill Street offers investors the opportunity to acquire a sizable Boston multi-family asset with immediate control and significant upside potential.
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Listing Agent: Oleg Elisev
Listing Office: Greenville Real Estate Group, Inc.
MLS® Number: 73576869