
22-20 Ufford St #1 Boston — Photo 1 of 27
$649,900
Investment Analysis — 22-20 Ufford St #1
Boston, MA 02124
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02124 carries an estimated $3,080/mo in gross rent — about a 2.96% cap rate and $19,223/yr in estimated NOI at the $649,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
2,149
Style
Condominium
Built
2023
This is not your typical city condo—spanning more than 2,100 square feet across two beautifully finished levels, this Dorchester home delivers exceptional space and versatility. The bright, open main level features a spacious kitchen and living area, two generous bedrooms, and two full baths. The finished lower level expands the possibilities with a third bedroom, full bath, and oversized family room—perfect for guests, a home office, gym, or media space. Central air, in-unit laundry, smart-home features, ample storage, an exclusive rear deck, one off-street parking space, and plentiful street parking add everyday convenience. Tucked away on a quiet dead-end street with easy access to Downtown Boston, the Seaport, I-93, public transportation, restaurants, and neighborhood amenities, this home offers the space and flexibility that are so difficult to find in the city.
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Listing Agent: Colleen Foulsham
Listing Office: FC Realty Group
MLS® Number: 73577664