Investment Analysis — 1600 Beacon St #904

Brookline, MA 02446

Based on HUD Small Area Fair Market Rent, a home in 02446 carries an estimated $3,650/mo in gross rent — about a 4.45% cap rate and $23,192/yr in estimated NOI at the $521,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

557

Style

Condominium

Built

1960

Prime Washington Square location. This bright and sunny, modern, extra large studio offers 557 square feet of living space, plus a separate room ideal for a home office. This 9th floor freshly painted unit with new floors features southern exposure, a maple kitchen with granite countertops and stainless steel appliances, two large closets, and pleasant treetop views. The professionally managed building offers a concierge, two elevators, fitness center, common laundry room, bicycle storage, and a shared rear patio. Rooms are virtually staged.

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 MLS and other third-party data may be inaccurate or out of date.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