Investment Analysis — 124 Elm Street #202

Cohasset, MA 02025

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02025 carries an estimated $3,170/mo in gross rent — about a -0.80% cap rate and $-18,406/yr in estimated NOI at the $2,300,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,233

Style

Condominium

Built

2024

Residence 202 is a beautifully designed Leeward I condominium offering two bedrooms plus a study and two full baths, all on one convenient level. With direct elevator access and two private decks with harbor views, this thoughtfully designed home combines effortless indoor-outdoor living with exceptional comfort and privacy.The residence features dramatic sunlit living spaces, custom millwork, hardwood flooring, and a gas fireplace, creating an inviting setting for both everyday living and entertaining. The spacious single-level layout provides flexibility, while the private decks extend the living space and captures the beauty of the waterfront setting.Located within The Harbor Cohasset, a newly developed waterfront condominium community, Residence 202 also offers private garage parking and easy access to the community’s amenities. More than 80% of the residences are now sold, making this an exceptional opportunity to become part of this distinctive coastal community.Ideally situated just 20 miles south of Boston and a short distance of Cohasset’s village, The Harbor Cohasset offers convenient access to dining, boating, golfing, and the best of the South Shore. Experience Residence 202 and discover the ease and appeal of waterfront condominium living in Cohasset.

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 MLS and other third-party data may be inaccurate or out of date.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