28 Swan Ave. #1 Boston — Photo 1 of 35
Recent Drop: $25,000
$599,900
Investment Analysis — 28 Swan Ave. #1
Boston, MA 02128 — East Boston
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02128 carries an estimated $2,740/mo in gross rent — about a 2.43% cap rate and $14,585/yr in estimated NOI at the $599,900 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,009
Style
Condominium
Built
2026
Welcome to 28 Swan! Enjoy indoor-outdoor living in this 2026 new construction 2 bed, 2 bath home featuring a private fully enclosed backyard with an oversized paver patio and gas line for a future grill, seamlessly extending your living space. The heart of the home is a beautifully designed chef's kitchen featuring quartz countertops, a stainless steel appliance package with a slide-in gas range and microwave drawer, handcrafted zellige tile backsplash, and champagne bronze hardware. The spacious primary suite accommodates a king-sized bed and includes two closets plus a luxurious en-suite bath with an Italian porcelain tiled shower, frameless glass enclosure, and double quartz vanity. A privately situated second bedroom is ideal for guests, a home office, or flex space. Additional features include in-unit laundry, central air, and designer finishes throughout. Located just steps from the Suffolk Downs Blue Line Station and minutes to Logan Airport, Constitution Beach, Belle Isle Marsh, and downtown Boston. 1 year builder's warranty included!
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Disposal • Microwave • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dishwasher • Range Hood • Range
Neighborhood
Public Transportation • Shopping • Park
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First10 x 11
Flooring - Wood, Window(s) - Picture, Open Floorplan, Recessed Lighting, Slider
Dining Room
Lvl First6 x 11
Kitchen
Lvl First17 x 8
Window(s) - Picture, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Primary Bedroom
Lvl First12 x 13
Bathroom - Full, Flooring - Hardwood, Recessed Lighting, Closet - Double
Bedroom 2
Lvl First9 x 13
Bathroom 1
Lvl First10 x 7
Bathroom - Tiled With Shower Stall, Double Vanity
Bathroom 2
Lvl First10 x 8
Bathroom - Tiled With Tub & Shower
Property History
$599,900
Was $624,900
Sep 8, 2026
MLS® 73563610
$624,900
Aug 13, 2026
MLS® 73563610
$649,900
Jun 1, 2026
MLS® 73505325
$649,900
Apr 22, 2026
MLS® 73505325
Listing Agent: Emily Haddad
Listing Office: Compass
MLS® Number: 73563610
