Investment Analysis — 534 Beacon Street #103

Boston, MA 02215 — Back Bay

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02215 carries an estimated $3,220/mo in gross rent — about a 2.71% cap rate and $15,134/yr in estimated NOI at the $559,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

494

Style

Condominium

Built

1900

Great One Bed in a full-service building -The Charlesview. Kitchen has granite countertops and stainless-steel appliances. Recently updated with hardwood floors in the living room. New windows installed by the owner. High ceilings throughout. Central AC. Common laundry, elevator building, front desk security, trash removal on each floor. Great location near Newbury Street, easy access to schools, hospitals, parks, and the Charles River, Kenmore Square, and close to BU, MIT & Berklee.

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 MLS and other third-party data may be inaccurate or out of date.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