Investment Analysis — 15 N Beacon St #U316

Boston, MA 02134 — Allston

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02134 carries an estimated $3,300/mo in gross rent — about a 2.90% cap rate and $13,942/yr in estimated NOI at the $480,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

748

Style

Condominium

Built

1989

Fantastic opportunity to own a spacious south facing 2-bedroom, 1.5-bath condo with deeded garage parking in the heart of Allston! Ready for move in! Ideally located for everyday convenience, with MBTA bus service just outside, easy access to the Green Line, Mass Pike, and Route 20, and plenty of restaurants, shopping, groceries, and neighborhood favorites nearby. This professionally managed brick building offers an impressive collection of amenities, including a rooftop pool, fitness center, 24-hour concierge, central A/C, elevators, laundry on each floor, and lobby Wi-Fi. Inside, the home is bright and welcoming with beautiful hardwood floors, large windows, and a comfortable living and dining space. The kitchen is nicely appointed with stainless steel appliances, while two generously sized bedrooms offer plenty of room and flexibility. A wonderful combination of space, convenience, parking, and amenities!

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 MLS and other third-party data may be inaccurate or out of date.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