21 South Waverly #21 Boston — Photo 1 of 25
$1,475,000
Investment Analysis — 21 South Waverly #21
Boston, MA 02135 — Brighton
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02135 carries an estimated $3,900/mo in gross rent — about a 2.12% cap rate and $31,334/yr in estimated NOI at the $1,475,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,829
Style
Condominium
Built
2026
FINAL UNIT! LARGEST SQFT AND HIGHEST QUALITY TOWNHOUSE DEVELOPMENT IN BRIGHTON. Welcome to this 2026 newly constructed townhome in Brighton, offering 2,829 sq ft of stylish, modern living. This thoughtfully crafted home features 3 bedrooms, 3.5 baths, two off-street parking spaces including an EV charger, and a private roof deck ideal for relaxing or entertaining. The main level boasts an open-concept design with wide-plank white oak floors, oversized windows, and recessed lighting throughout. A sleek kitchen anchors the space with custom cabinetry, stone countertops, a large island with seating, and Thermador appliances, flowing seamlessly into the living and dining areas. Upstairs, three well-proportioned bedrooms include a luxurious primary suite with walk-in closet and spa-like bath. The finished lower level offers flexible bonus space. Convenient to Brighton Center, dining, shopping, Boston Landing, transit, and the Boston Landing commuter rail station nearby.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Oven • Dishwasher • Disposal • Microwave • Refrigerator • Freezer • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstFlooring - Hardwood, Open Floorplan, Recessed Lighting
Kitchen
Lvl Main,FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Recessed Lighting, Lighting - Pendant
Master Bedroom
Lvl ThirdWalk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting
Property History
$1,475,000
Sep 1, 2026
MLS® 73570618
$1,475,000
Aug 20, 2026
MLS® 73566016
Listing Agent: Prospect Boston Team
Listing Office: Efron Property Group, LLC
MLS® Number: 73566016
