Investment Analysis — 12 Kilsyth Road #3

Brookline, MA 02445

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02445 carries an estimated $4,750/mo in gross rent — about a 1.43% cap rate and $21,360/yr in estimated NOI at the $1,495,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,759

Style

Condominium

Built

1900

Turnkey elegance in Washington Square! This exceptional, sun-drenched 3-bedroom, 2-full-bath residence spans 1,759 sq. ft. on the quiet 2nd floor of an intimate, professionally managed 4-unit building. Combining classic historic character with premium modern updates, the home features soaring high ceilings, meticulously restored original woodwork, oversized windows, and brand-new hardwood floors throughout. The interior has been expertly plastered and painted.Newly reimagined: We have opened the wall between the kitchen and dining room, creating a seamless, flowing open-concept space that enhances the home's grandeur and makes it ideal for entertaining. Enjoy a just-remodeled kitchen featuring modern finishes and appliances, a spacious formal dining area, a distinct living room, and a connected extra room that can serve as either a large office or a separate entertaining area. Additional highlights include two completely gut-renovated full bathrooms with contemporary finishes, a separate large laundry room, a spacious private porch, central A/C and heating, private basement storage, and the rare bonus of two dedicated parking spaces. Perfectly situated on a serene street just moments from the T, shops, and dining. Exceptional quality and craftsmanship throughout—a must-see!

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 MLS and other third-party data may be inaccurate or out of date.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