Active
25 Days on market
4301 Washington St Boston — Photo 1 of 14

4301 Washington St Boston — Photo 1 of 14

$2,600,000

Investment Analysis — 4301 Washington St

Boston, MA 02131 — Roslindale

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a home in 02131 carries an estimated $2,270/mo in gross rent — about a 0.38% cap rate and $9,812/yr in estimated NOI at the $2,600,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

--

Baths

--

SqFt

--

Style

Residential

Built

--

Fully approved 16-unit condominium development one block from Adams Park in the heart of Roslindale. Article 80E Small Project Review approval is in hand and the project is as-of-right under S1 zoning, with no relief required; the building permit application is ready to file. The approved McKay Architects design is a four-story elevator building over a covered 7-car garage: eight 2-bedroom homes (1,152-1,270 SF) and eight 3-bedroom homes (1,349-1,448 SF), with private balconies and tenant storage. 10,872 SF two-parcel site with approximately 230 feet of Washington Street frontage, zoned S1 Squares + Streets. Designed to the Phius 2024 CORE passive house standard: all-electric, air-source heat pumps, heat-pump hot water, ERV ventilation, triple-pane windows. Family-sized units in a neighborhood with very little new elevator product. Seven-minute walk to Roslindale Village Commuter Rail; steps to the Square's restaurants, farmers market, and the Washington Street bus corridor to Forest Hills. Sold as-is with the existing vacant three-family in place; the complete architectural set and consultant work product convey at closing. Start construction in one of Boston's strongest village markets without carrying entitlement risk. First time publicly offered. Listing agent is a principal of the seller and a licensed Massachusetts real estate agent.

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

Original Price$2,600,000
Annual Taxes$10,890

Parking

Garage0
Off-Street0

Interior Specifications

Total Rooms--
FireplacesNone
Flooring--
BasementNone

Climate & Utilities

Heating--
Cooling--
WaterPublic, On-Site
SewerPublic Sewer, On-Site

Building & Exterior

Construction--
Roof--
Foundation--
ZoningS1

Property & Lot

Acres0.25
SqFt Lot10,872
Lot FeaturesEasements

Neighborhood

Public Transportation • Shopping • Park • T-Station • Sidewalks

Geography

Property History

Listed
$2,600,000

Aug 18, 2026

MLS® 73564907

Sold
$925,000

Apr 3, 2025

MLS® 73342718

Listed
$999,000

Mar 7, 2025

MLS® 73342718

Listing Provided By

Listing Agent: Stephen Vettori

Listing Office: Luna Realty

MLS® Number: 73564907