
15 Grant #15 Beverly — Photo 1 of 31
$499,900
Investment Analysis — 15 Grant #15
Beverly, MA 01915
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01915 carries an estimated $3,550/mo in gross rent — about a 5.68% cap rate and $28,397/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
1,709
Style
Condominium
Built
1900
Four bedrooms, two full baths, three levels of living, a private backyard, and no monthly condo fee, all with the space and privacy of a single-family home in a central Beverly location. The first floor features an open-concept living and dining area, along with a spacious kitchen that leads to the deck and private backyard. Upstairs, three generously sized bedrooms and a full bathroom make up the second floor. The newly completed third-floor suite offers flexible additional living space with a kitchenette, full bathroom, and mini-split heating and air conditioning perfect for guests, a home office, recreation room, or private retreat. Other recent improvements include a new roof and new hot-water heaters, also completed in 2025. With no monthly condo fee, owners simply share the cost of the master insurance policy and water bill.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstPrimary Bedroom
Lvl SecondFlooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondFlooring - Hardwood
Bedroom 4
Lvl ThirdFlooring - Hardwood
Bathroom 1
Lvl SecondFlooring - Stone/Ceramic Tile
Bathroom 2
Lvl ThirdFlooring - Stone/Ceramic Tile
Listing Agent: Jackelyn Enslow
Listing Office: Cameron Real Estate Group
MLS® Number: 73577464