Investment Analysis — 10 Beacon St #103

Woburn, MA 01801

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 01801 carries an estimated $2,650/mo in gross rent — about a 5.45% cap rate and $19,053/yr in estimated NOI at the $349,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

557

Style

Condominium

Built

1984

Welcome to this charming, beautifully updated garden-style condo—a perfect starter home or investment opportunity! Featuring an open-concept layout and gleaming hardwood floors, this inviting home offers a brand-new kitchen with quartz countertops, a white tile backsplash, and new stainless steel appliances. An updated bathroom, electrical updates, new light fixtures, and freshly painted interiors complete the transformation. Enjoy the convenience of two deeded parking spaces and a common laundry room on the same level. Nearby Horn Pond offers scenic paved walking trails just moments away. Don’t miss this opportunity!

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 MLS and other third-party data may be inaccurate or out of date.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.