Investment Analysis — 1080 Adams St #1

Boston, MA 02124

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02124 carries an estimated $2,560/mo in gross rent — about a 1.80% cap rate and $13,562/yr in estimated NOI at the $755,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,379

Style

Condominium

Built

1920

One of Boston’s hottest neighborhoods for over 3 centuries. Boston without the congestion or elevator rides. Fully renovated in 2020 including; electrical, plumbing, roof, Navien tankless hot water heater, Harvey windows, forced hot air heating with built-in humidifier, central A/C. Open concept 2 bed 2 bath condo featuring custom carpentry, seamless crown molding and hardwood floors. Kitchen includes custom soft-close cabinets, Carrara quartz counters, stainless steel appliances, range hood exhaust, and under-counter microwave, all with a gray subway tile backsplash. Bathrooms showcase beautiful tile work, marble mosaic shower floor, custom vanities with quartz tops, and modern fixtures including Kohler faucets. Finished basement with LVT flooring. Private porch with composite decking, deeded storage unit in basement & 2 deeded parking spaces. Steps to restaurants, shops, and Butler T Stop for an easy commute. Close to I -93, hospitals, downtown, colleges and all that Boston offers.

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 MLS and other third-party data may be inaccurate or out of date.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