Investment Analysis — 512 Massachusetts Ave #1

Boston, MA 02118 — South End

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02118 carries an estimated $3,150/mo in gross rent — about a 1.69% cap rate and $16,790/yr in estimated NOI at the $995,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,084

Style

Condominium

Built

1899

Classic South End charm meets a serene oasis. Enter through your private entrance into a convenient mudroom with space to hang coats and store everyday essentials. This renovated 3-bedroom, 1-bath single level unit in a brownstone features hardwood floors throughout, an inviting living/dining area with exposed brick and built-in shelving, and a spacious primary bedroom with a walk in closet. The updated kitchen offers quartz countertops, stainless-steel appliances, white cabinetry, and peninsula seating. A 2024 addition created the third bedroom and connecting hall, adding valuable flexibility for guests or a home office. At the rear, a grand iron-and-glass door opens to an oversized, beautifully landscaped private patio with multiple entertaining areas and a storage shed—all in the heart of the South End.

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 MLS and other third-party data may be inaccurate or out of date.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