Investment Analysis — 11 Breakwater Way #0009

Marion, MA 02738

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02738 carries an estimated $2,560/mo in gross rent — about a 1.34% cap rate and $14,038/yr in estimated NOI at the $1,049,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,913

Style

Condominium

Built

2027

One of 5 available floor plans that can be build on this homesite, the Westford plan combines comfort and elegance, offering an open floor plan tailored for modern living. An inviting foyer with a tray ceiling leads into a well-appointed gourmet kitchen and a sprawling great room, creating an inviting space for daily meals and gatherings. A formal dining room off the kitchen extends the living area, ideal for special occasions. A serene primary bedroom suite offers a spacious walk-in closet and a spa-like bath with a dual-sink vanity, a soothing shower with a seat, and a private water closet. A secondary bedroom provides ample closet space and access to a full hall bath for comfort and convenience for family or guests. Other highlights include a dedicated office and a two-car garage with additional storage. A private community clubhouse, onsite boat dock, and scenic walking trails compliment the riverside setting and creates a serene backdrop for everyday life. With low-maintenance features, allow for more time to relax and connect with neighbors and friends. Choose your favorite floor plan and truly personalize to make it your own.

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 MLS and other third-party data may be inaccurate or out of date.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