Investment Analysis — 430 Stuart St #32A

Boston, MA 02116 — Back Bay

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02116 carries an estimated $4,170/mo in gross rent — about a -1.18% cap rate and $-70,005/yr in estimated NOI at the $5,950,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,832

Style

Condominium

Built

2020

Set high above Back Bay in one of Boston's most coveted residential addresses, this southwest corner residence at Raffles Boston offers sweeping views and one of the most compelling opportunities currently available within the building. An expansive private terrace extends the living space outdoors, while floor-to-ceiling windows frame views from the Charles River to Boston Harbor and capture exceptional sunsets over the Back Bay skyline. The 1,832 SF floor plan offers two bedrooms, two-and-one-half baths, and a full-size study. Interiors feature Sub-Zero and Wolf appliances, marble finishes, spa-inspired baths with a soaking tub, and three customized closets in the primary suite. Two valet parking spaces and private storage complete the offering. Residents enjoy Raffles' signature services and amenities, including 24-hour concierge, valet, butler service, a spa, fitness center, indoor pool, and renowned dining destinations including La Padrona, Long Bar, and Blind Duck, with access to Boston's best shopping and restaurants right outside your front door.

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 MLS and other third-party data may be inaccurate or out of date.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