411 Beacon St #5 Boston — Photo 1 of 12
$620,000
Investment Analysis — 411 Beacon St #5
Boston, MA 02115 — Back Bay
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02115 carries an estimated $2,800/mo in gross rent — about a 2.23% cap rate and $13,823/yr in estimated NOI at the $620,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
471
Style
Condominium
Built
1900
Classic Back Bay charm meets thoughtful updates in this inviting one bedroom condo on iconic Beacon Street. Stunning oversized, rounded bow-front windows fill the living room with natural light and provide a beautiful architectural focal point, complemented by an ornate fireplace, crown molding, and chair rail detailing. The refreshed kitchen offers a clean, updated feel while maintaining the character of the home. A spacious bedroom comfortably accommodates a queen-size bed and features ample closet space. Set within one of Boston’s most coveted neighborhoods, this charming residence offers a timeless blend of historic detail and everyday comfort in the heart of Back Bay.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator • Freezer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Bike Path
Geography
Listing Agent: Haywood Kristiansen Group
Listing Office: Berkshire Hathaway HomeServices Warren Residential
MLS® Number: 73582101