33-35 Brookdale St Boston — Photo 1 of 42
$889,000
Investment Analysis — 33-35 Brookdale St
Boston, MA 02131
Based on rent reported on the MLS listing plus HUD Small Area Fair Market Rent for 1 vacant unit, a 2-unit multi-family in 02131 carries an estimated $5,530/mo in gross rent — about a 4.67% cap rate and $41,512/yr in estimated NOI at the $889,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
2,320
Style
Multi Family
Built
1910
Fantastic opportunity to own a well positioned two family home just minutes from vibrant Roslindale Village. Each unit offers 2 spacious bedrooms, functional layout, hardwood floors, central a/c and the convenience of an in unit washer/dryer. Front and rear porches provide desirable outdoor space, while off street parking adds significant value. One unit is currently leased, providing immediate rental income, while the second unit is vacant and ready for an owner occupant or new tenant. Live in one unit and offset your mortgage with rental income or lease both units for a strong investment opportunity. Conveniently located near Roslindale Village's restaurants, shops, cafes and neighborhood amenities. A great opportunity to add aversatile two family property to your portfolio or begin your owner occupied investment journey!
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Park • Golf • Medical Facility • Laundromat
Geography
Listing Agent: David Greenwood
Listing Office: Insight Realty Group, Inc.
MLS® Number: 73582532
Open Houses
Related Insights
Boston Buyer Closing Costs 2026: 2%–5% Guide
Boston First-Time Buyers May Qualify at $205,335
Massachusetts Property Tax Rates: Newton vs Lexington
After the Grant Window: Massachusetts First-Time Buyers
