Investment Analysis — 128 Elm Street #313

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 -0.83% cap rate and $-19,186/yr in estimated NOI at the $2,300,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,716

Style

Condominium

Built

2024

Residence #313, The Leeward, showcases the appeal of top-floor living with sweeping harbor views, two bedrooms, two full baths, and a thoughtfully designed single-level floor plan. Bathed in natural light, the residence offers generous living and entertaining spaces enhanced by hardwood flooring, custom millwork, and a gas fireplace. A private deck provides the perfect vantage point to enjoy the harbor setting, while elevator access and garage parking add everyday convenience. Located within The Harbor Cohasset, a newly developed waterfront community just 20 miles south of Boston, this home offers easy access to Cohasset Village, restaurants, boating, golf, and the South Shore's coastal charm. Combining exceptional views, quality craftsmanship, and low-maintenance living, Residence #313 presents a rare opportunity in one of Cohasset's most desirable waterfront locations. Over 80% sold.

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 MLS and other third-party data may be inaccurate or out of date.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