New Residential Income
For Sale
$599,999
Pending
14 Schuyler, Boston, MA 02121
Open-plan residence with quartz surfaces, stainless appliances, and private outdoor decks.
Property Size1,400 SF
Days on Market143
Property Features for 14 Schuyler
General Information
Standard status
Pending
Size
1,400 SF
Property subtype
Apartment
Units
Unit Mix
1 x 3BR/2BA
Multifamily Units
1
Amenities
private decks
Range
Dishwasher
Microwave
Refrigerator
Ductless
Tile
1.0 Story
$999 Taxes
Public
Built in 2026
Building Details
Year Built
2026
Buildings
1
Listing Agency:
Access
(617) 825-8000
Listed By:
Dot Collection
(781) 546-5363
Source:
Donahuere
Added: Jun 1
Changed: Oct 12
Last Checked: Oct 20 at 5:06PM
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 Access
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Completed in 2026, this residential income property offers a three-bedroom, two-bath layout with more than 1,400 square feet of interior space. The design centers on an open living arrangement, with a kitchen island, quartz countertops, stainless steel appliances, and contemporary finishes throughout. A spacious primary suite includes a large walk-in closet and an en suite bathroom.
Private decks extend the usable living area outdoors. The property is located at 14 Schuyler in Boston’s Dorchester area, within the 02121 ZIP code.
Private decks extend the usable living area outdoors. The property is located at 14 Schuyler in Boston’s Dorchester area, within the 02121 ZIP code.
Key Highlights
- 2026 construction
- Three‑bedroom, two‑bath residence
- More than 1,400 square feet
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$32,889
Cap Rate
5.48%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$657,780
$657.8K
Cap Rate 7%
$469,843
$469.8K
Cap Rate 9%
$365,433
$365.4K
Market Conditions
NOI Build-Up for 1,400 SF
Gross rent
$62.2K $44.40/SF
− Vacancy
−$2.4K −$1.69/SF
EGI
$59.8K $42.71/SF
− OpEx
−$26.9K −$19.22/SF
NOI
$32.9K $23.49/SF
Area
Boston, MA
Vacancy
3.80%
Lease Rate
$44.40 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$657,780
Cap Rate 7%
$469,843
Cap Rate 9%
$365,433
Alternative Uses
Best Use
Apartment 5plus
$469.8K
$411.1K – $548.2K
NOI $32,889 @ 7.0% cap · market cap 5.48%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.05M
$917.3K – $1.22M
NOI $73,382 @ 7.0% cap · market cap 12.23%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
1,210
Businesses Nearby
Explore this area
Business Placement
Demographics for 02121, MA
28,766
Population
11,384
Households
2.5
Avg Household Size
33
Median Age
21%
College-Educated
75%
High-School Grad
1.9 sq mi
ZIP Area
15,140
Density / Sq Mi
$38,565
Median Household Income
$33,700
Median Earnings
$1,316
Median Rent
$548,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Frequently Asked Questions
What type of property is this?
Residential income property - Open-plan residence with quartz surfaces, stainless appliances, and private outdoor decks.
Where is this residential income property located?
The property is located at 14 Schuyler Boston, MA.
What is the asking price?
The asking price for this property is $599,999.
What are key features of this property?
This property features: 2026 construction; Three‑bedroom, two‑bath residence; More than 1,400 square feet
