
25 Dartmouth St #1 Boston — Photo 1 of 15
$1,350,000
Investment Analysis — 25 Dartmouth St #1
Boston, MA 02116 — South End
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02116 carries an estimated $4,170/mo in gross rent — about a 1.11% cap rate and $14,988/yr in estimated NOI at the $1,350,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
1,727
Style
Condominium
Built
1910
Fully renovated garden duplex complete with private patio and 1 full direct access parking space! Located on Dartmouth St at Montgomery St, moments to Back Bay station and Copley Square, this centrally located property is also adjacent to Tremont St and Restaurant row offering easy walking access to many of Boston's most desirable restaurants, shops, galleries & historical sites. A private entrance from Dartmouth St leads into a double entry and the bedroom level of the home. A large front facing bedroom is complete with ample storage, a decorative fireplace and access to a full bath. An en suite bedroom on the back of the building overlooks the homes private garden. The lower level is has a large kitchen with stone island, stainless steel appliances and island with breakfast bar! The large well designed kitchen is open to the living area with windows overlooking the garden areas and offering access to the private patio and to 1 full direct access parking space. This floor also offers a small alcove at the bottom of the stairs that can be used as a separate dining area or interior study. Laundry, abundant storage, wine cellar, half bath, central air, in-unit laundry, newly renovated, electric car charger, pet friendly, and ready for immediate occupancy!
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Highway Access
Geography
Property History
$1,350,000
Sep 10, 2026
MLS® 73575015
$3,850
Jul 22, 2011
MLS® 71200428
$3,600
Mar 15, 2011
MLS® 71200428
Listing Agent: Michael Harper
Listing Office: MGS Group Real Estate LTD
MLS® Number: 73575015

