Investment Analysis — 87 Elm St #321

Cohasset, MA 02025

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02025 carries an estimated $2,670/mo in gross rent — about a 0.04% cap rate and $549/yr in estimated NOI at the $1,275,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,121

Style

Condominium

Built

2024

Residence 321 a Sea Breeze design at The Harbor Cohasset is a sophisticated top-floor, single-level condominium offering privacy, effortless entertaining, and exceptional waterfront living. This beautifully appointed one-bedroom, one-and-a-half-bath residence features sun-filled living spaces, soaring ceilings, custom millwork, hardwood floors, a gas fireplace, and a spacious private deck with harbor views.The chef-inspired kitchen is designed to impress, with an oversized island, quartz countertops, premium Thermador appliances, and an integrated wet bar. The luxurious primary suite includes a beautifully finished bath with double vanity and radiant heated floors.Enjoy the ease of elevator access, private garage parking, and the distinctive lifestyle offered by The Harbor Cohasset, a newly developed waterfront condominium community ideally located near dining, boating, golfing, and Cohasset Village. Just 20 miles south of Boston, this rare offering combines refined coastal living with exceptional convenience.Experience Residence 321 and discover all that The Harbor Cohasset has to offer.

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 MLS and other third-party data may be inaccurate or out of date.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