Investment Analysis — 451 Park Dr #4D

Boston, MA 02215

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02215 carries an estimated $3,820/mo in gross rent — about a 2.26% cap rate and $18,024/yr in estimated NOI at the $799,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

880

Style

Condominium

Built

1922

Location, lifestyle, and convenience come together at 451 Park Drive #4D. Set in one of Boston’s most desirable locations at the intersection of Fenway, Back Bay, and Brookline, this sun-filled 2-bedroom, 2-bath condo puts the best of the city right outside your door. The home features hardwood floors, classic bay windows, an open kitchen with breakfast bar, and an additional small bonus room ideal for a home office or study space. The primary bedroom includes a renovated en-suite tile bath, while the second full bathroom features a steam shower. Enjoy easy access to the C and D Green Lines, Longwood Medical Area, Fenway Park, the Emerald Necklace, Whole Foods, Trader Joe’s, Target, and an incredible selection of restaurants, shopping, and nightlife. The professionally managed, pet-friendly building also offers common laundry. The unit can be delivered vacant upon closing, offering flexibility for both owner-occupants and investors. A fantastic opportunity to own in a truly unbeatable Boston location.

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 MLS and other third-party data may be inaccurate or out of date.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