Back to Search
Active
6 Days on market
113 Sumner St #42 Boston — Photo 1 of 33

113 Sumner St #42 Boston — Photo 1 of 33

$494,614

Investment Analysis — 113 Sumner St #42

Boston, MA 02128 — East Boston

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02128 carries an estimated $2,740/mo in gross rent — about a 3.60% cap rate and $17,784/yr in estimated NOI at the $494,614 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

2

Baths

1

SqFt

785

Style

Condominium

Built

2004

EAST BOSTON WATERFRONT CONDO — BPDA INCOME-RESTRICTED! City of Boston Inclusionary Development Unit in the heart of East Boston's vibrant waterfront district. This 2 bedroom / 1 bath condo on the 3rd floor of Portside at Pier One offers 785 sq ft of bright, comfortable living with views overlooking Boston Harbor. The 30-unit professionally managed elevator building features central air conditioning, and the unit includes an in-unit washer/dryer for everyday convenience. LOCATION IS EVERYTHING: steps to the Maverick Blue Line for a quick ride into downtown Boston, minutes to Logan International Airport, the Boston Harborwalk, and Piers Park with breathtaking skyline views. Explore the restaurants, cafes, and shops of Maverick Square and Meridian Street, or head across the harbor to the Seaport District. Revere Beach and East Boston Memorial Park are also close by. SALE IS SUBJECT TO BPDA APPROVAL OF BUYER ELIGIBILITY: maximum household income is $120,000 (1-person), $137,200 (2-person), $154,300 (3-person), $171,400 (4-person) — ask for limits for larger households. Maximum household assets $100,000, excluding retirement accounts. Buyer must obtain mortgage financing and the unit must be the buyer's primary residence. Buyers complete an affidavit and must be approved by the BPDA. BPDA requires buyers to contribute at least 1.5% of the purchase price from their own savings unless a VA loan is used.

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.

Property Details

Financials

Original Price$494,614
Annual Taxes$1,147
HOA Fee$504.85

Parking

Garage0
Off-Street0

Interior Specifications

Total Rooms4
FireplacesNone
Flooring--
BasementN

Climate & Utilities

HeatingForced Air
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionBrick
Roof--
Foundation--
ZoningCD

Property & Lot

Acres0.02
SqFt Lot785
Lot Features--

Neighborhood

Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails

Geography

Listing Provided By

Listing Agent: Juan Loperamartinez

Listing Office: eXp Realty LLC

MLS® Number: 73584524