120 Brookside Avenue # C1-2-3 Boston Jamaica Plain, MA 02130
Three retail/office condominiums in prime Jamaica Plain location.
- Added:
- May 15, 2026
- Days on Market:
- 61
- Last Refresh:
- Jul 2 at 12:56 pm
Property Features for 120 Brookside Avenue # C1-2-3 Boston
General Information
- Standard status
- Active
- Size
- 2,800 SF
Building Details
- Year Built
- 2021
Listing office (508) 501-1443
Listing date May 15, 2026
Source Milestonerealtyinc
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Crystal Silva
Investment Insights
Based on property information with market context.
Key Highlights
- Prime Jamaica Plain location, steps from the Green Street Orange Line T station.
- Three newer construction (2021) retail/office condominiums totaling over 2,800 sq ft.
- Units feature large windows and central HVAC with air conditioning, plus additional basement space.
Local Financial Insights For Office B
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $141.1k | $50.40 |
| − Vacancy | −$31.0k | −$11.09 |
| EGI | $110.1k | $39.31 |
| − OpEx | −$27.5k | −$9.83 |
| NOI | $82.6k | $29.48 |
