Investment Analysis — 1896 Beacon St #PH3

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 3.36% cap rate and $32,797/yr in estimated NOI at the $975,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,240

Style

Condominium

Built

1905

New price! Offering both classic charm and detail with a modern touch, this spacious 3 bedroom 2 bathroom home has everything on your wish list. The living room features classic built-ins, bowed windows and a cozy fireplace. Directly off of the living room with french doors is a bedroom that also functions well as a office or flex space. Down the hall are 2 additional comfortable bedrooms and 2 renovated bathrooms. The kitchen features white shaker cabinets, granite countertops, an island, stainless steel appliances and a convenient pantry closet. The kitchen opens up to a comfortable dining area. A large walk-in closet with laundry completes this space. Additional features include plenty of closet space, hardwood floors throughout, deeded parking, screened-in porch, basement storage and a condo fee that includes heat and hot water. Ideal Beacon Street location close to Washington Square, Chestnut Hill, restaurants, shopping, Green line and all that Brookline 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 MLS and other third-party data may be inaccurate or out of date.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.