Investment Analysis — 257 Market Street #RB

Boston, MA 02135 — Brighton

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02135 carries an estimated $3,900/mo in gross rent — about a 2.29% cap rate and $30,828/yr in estimated NOI at the $1,349,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

2,164

Style

Condominium

Built

2026

Final Unit Remaining | Move-In Ready! Boutique new construction townhouse enclave offering refined design, modern functionality, and private garage parking in the heart of Brighton. This 3 unit project blends timeless architecture with today’s most desirable finishes. Each residence offers thoughtfully designed multi-level layouts ideal for both everyday living & entertaining. Open-concept main living areas showcase wide-plank engineered hardwood floors, oversized windows, & designer kitchens with custom cabinetry, quartz countertops, stainless steel appliances, and oversized islands. Primary suite serves as a private retreat with generous closet space and spa-inspired baths featuring double vanities, marble-style tile, and glass-enclosed showers. Located just minutes from Boston Landing, residents enjoy easy access to commuter rail, shopping, restaurants, entertainment venues and so much more. Nearby universities, major employers, and close to downtown Boston and Cambridge

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 MLS and other third-party data may be inaccurate or out of date.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