35 Ellington St Boston — Photo 1 of 39
Recent Drop: $49,000
$1,550,000
Investment Analysis — 35 Ellington St
Boston, MA 02121
Based on rent reported on the MLS listing, a 3-unit multi-family in 02121 carries $10,700/mo in gross rent — about a 4.95% cap rate and $76,793/yr in estimated NOI at the $1,550,000 list price. Adjust every assumption in the calculator below.
Beds
12
Baths
6
SqFt
6,381
Style
3 Family
Built
2020
**Rent increases starting 8/1/2026** A standout investment and ownership opportunity—this 2020-built triple-decker in prime Dorchester rarely hits the market. Designed with today’s lifestyle in mind, each oversized unit features a bright open-concept layout, sleek kitchens with granite countertops, recessed lighting, in-unit laundry, and rich hardwood flooring throughout. All three units offer 4 generous bedrooms—including a primary suite—and 2 full baths, making them highly desirable for both tenants and end-users.Built for efficiency and long-term value, each unit has its own gas furnace and electrical panel. Separate utilities—including a landlord meter. The property is also fully equipped with a fire suppression and alarm system for added peace of mind. The full basement with impressive ceiling height opens the door to additional living space, storage, or future expansion potential. Enjoy convenient access to public transportation, major highways, shopping, and nearby attractions.
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 MLS and other third-party data may be inaccurate or out of date.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
Property History
$1,550,000
Was $1,599,000
Jul 12, 2026
MLS® 73493087
$1,599,000
Mar 27, 2026
MLS® 73493087
$1,600,000
Sep 30, 2025
MLS® 73329539
$1,600,000
Jan 27, 2025
MLS® 73329539
$1,550,000
Oct 31, 2024
MLS® 73223664
$1,550,000
Apr 12, 2024
MLS® 73223664
Listing Agent: Nghi Bao Chiem
Listing Office: Coldwell Banker Realty - Worcester
MLS® Number: 73493087
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
