Investment Analysis — 567 Tremont #32

Boston, MA 02118 — South End

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02118 carries an estimated $2,630/mo in gross rent — about a 0.05% cap rate and $1,005/yr in estimated NOI at the $1,895,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,244

Style

Condominium

Built

1870

Motivated Sellers! Rare South End corner penthouse at St. Cloud offering exceptional light, privacy and sweeping Back Bay skyline views. This beautifully maintained 1,244 SF residence features 2 bedrooms, 2.5 marble baths, hardwood floors, central air, in-unit laundry, a wood-burning fireplace and oversized windows on multiple exposures. The spacious primary suite includes a walk-in closet and custom soaking tub. An open living and dining area flows to a private terrace of more than 130 SF with dramatic 180-degree views of Back Bay and Downtown Boston. The well-appointed kitchen offers granite counters, stainless appliances, abundant cabinetry and generous workspace. Exceptional storage includes custom closets plus a private storage room exceeding 100 SF, both in addition to the stated interior living area. One year of 24/7 covered garage parking at nearby Atelier | 505 Garage is included. Ideally located moments from Back Bay, Copley Square, the Public Garden, Boston Common, Theater District and the South End’s acclaimed restaurants, cafés, galleries and shops. A distinctive top-floor home offering the rare combination of elevation, natural light, outdoor space, skyline views, storage and parking.

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 MLS and other third-party data may be inaccurate or out of date.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