
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.
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Park • T-Station • Sidewalks
Geography
Property History
$2,600,000
Aug 18, 2026
MLS® 73564907
$925,000
Apr 3, 2025
MLS® 73342718
$999,000
Mar 7, 2025
MLS® 73342718
Listing Agent: Stephen Vettori
Listing Office: Luna Realty
MLS® Number: 73564907

