Investment Analysis — 235 Winthrop St #1102

Medford, MA 02155

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02155 carries an estimated $3,250/mo in gross rent — about a 3.96% cap rate and $19,771/yr in estimated NOI at the $499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,125

Style

Condominium

Built

1979

Welcome to Regal Condominiums! This spacious open concept, sun-filled 2-bedroom, 2-bathroom end-unit condo offers the perfect combination of comfort, convenience, and low-maintenance living. Freshly painted and beaming with natural light, this inviting home features an open-concept living, dining, and kitchen area—ideal for everyday living and entertaining. The generously sized primary suite offers plenty of room for a king-size bed, a private en-suite bathroom, and a walk-in closet with custom built-in shelving for exceptional storage. The versatile second bedroom features a large closet with built-ins and is perfect for guests, a home office, workout space, or whatever suits your lifestyle. Enjoy the convenience of in-unit laundry, an additional storage/utility closet, and a deeded parking space. Step outside to your private screened-in patio/balcony, stretching the length of the condo and accessible from three rooms—a wonderful spot for morning coffee, relaxing, or enjoying the crisp fall air. Residents of Regal Condominiums enjoy an impressive array of amenities, including an in-ground pool, exercise room, clubroom with full kitchen, and additional basement storage. Ideally located near Medford Square, Route 16, Route 60, Route 93, MBTA and bus transportation, commuting to Boston and surrounding communities is a breeze. Enjoy easy access to the Mystic River, kayak rentals, Chevalier Theatre, seasonal farmers' markets, shopping, dining, and more.Whether you're a first-time buyer, Boston commuter, downsizer, or simply looking for a bright and spacious home with excellent amenities, this move-in-ready condo checks all the boxes!

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.