
65 Beacon St #403 Somerville — Photo 1 of 21
$995,000
Investment Analysis — 65 Beacon St #403
Somerville, MA 02143
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02143 carries an estimated $3,470/mo in gross rent — about a 1.48% cap rate and $14,695/yr in estimated NOI at the $995,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,019
Style
Condominium
Built
1989
Nestled in between Harvard Square and Inman Square, this Penthouse 2 bedroom 2 bathroom condo features 2 garage parking spaces. The unit opens to an open concept kitchen and expansive living area with room for a sectional and a dining table. King-size bedrooms are located on separate sides of the unit, and the primary has a private en-suite bathroom and a large closet. The living area and both bedrooms feature oversized windows for optimal natural light. Modern amenities include Central Air Conditioning, Gas Heat and Cooking, On-Demand Tankless Water Heater, and In-Unit Laundry. The building’s elevator provides transport directly to the garage level as well as the private storage area. Whole Foods located on the adjacent block (0.1 miles). 0.7 miles to Harvard Square. 0.2 miles to Inman Square. Minutes from many local restaurants and Lincoln Park. This professionally managed elevator building also has 2 visitor parking spaces.
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Refrigerator • Freezer • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Park • Public School • T-Station • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Fourth FloorDining Room
Lvl Fourth FloorKitchen
Lvl Fourth FloorFamily Room
Lvl Fourth FloorMaster Bedroom
Lvl Fourth FloorBedroom 2
Lvl Fourth FloorBathroom 1
Lvl Fourth FloorBathroom 2
Lvl Fourth FloorListing Agent: Zack Harwood Real Estate Group
Listing Office: Berkshire Hathaway HomeServices Warren Residential
MLS® Number: 73573830

