Investment Analysis — 559 East 5th #1

Boston, MA 02127 — South Boston

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02127 carries an estimated $4,540/mo in gross rent — about a 2.86% cap rate and $27,998/yr in estimated NOI at the $979,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,284

Style

Condominium

Built

2020

Built in 2020, this 3 bedroom, 2 bathroom lower duplex offers modern finishes, thoughtful design and direct access outdoor space in a fantastic location close to the beach. The open concept main level is ideal for both everyday living and entertaining, featuring a built in bar and beverage area that adds both function and style. Step outside to your private deck, complete with a plumbed gas grill, making outdoor dining and entertaining effortless.Three bedrooms provide flexibility for guests, a home office, or space for a growing family, while the primary bedroom features a generous walk in closet. With two full bathrooms, newer construction, and a layout that truly lives like a home, this condo checks all the boxes. Located just moments from the beach and neighborhood favorites, this home offers the perfect combination of space, convenience, and city living. As an added bonus, the seller will include one year of paid rental parking, giving you the convenience of parking without the added expense for your first year of ownership.

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 MLS and other third-party data may be inaccurate or out of date.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