Investment Analysis — 20 Rowes Wharf #501

Boston, MA 02110 — Waterfront

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02110 carries an estimated $4,410/mo in gross rent — about a 0.05% cap rate and $631/yr in estimated NOI at the $1,195,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,069

Style

Condominium

Built

1987

This 2 bed/2 bath corner residence at Rowes Wharf features private outdoor space, two exposures, and garage parking. An ideal floor plan offering a large living area with recessed lighting, hardwood floors, high ceilings, and large picture window. Original Kitchen with full size appliances, white cabinetry, corner sink and opened pass-through to additional dining area. Master bedroom with floor-to-ceiling windows on two exposures, private balcony, expansive closets and impressive ensuite bathroom with soaking tub, stand-up shower, and additional window. Full second bathroom with stand-up shower, custom tile work, and pedestal vanity. Laundry room with full size appliances, central air, and deeded private storage. Deeded garage parking is self or valet, as well as guest parking available. Rowes Wharf residents have access to unparalleled services and amenities of The Boston Harbor Hotel and Spa, as well as 24-hour Doorman, Concierge, and Marina access. An iconic location on the primary footpath of the Waterfront and across from the Greenway, Financial District and close to all major points of transportation.

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 MLS and other third-party data may be inaccurate or out of date.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

No longer available to tour