21 Beacon St #3N Boston — Photo 1 of 15
$675,000
Investment Analysis — 21 Beacon St #3N
Boston, MA 02108 — Beacon Hill
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02108 carries an estimated $3,090/mo in gross rent — about a 2.07% cap rate and $13,974/yr in estimated NOI at the $675,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
565
Style
Condominium
Built
1899
Welcome to 21 Beacon Street #3N, a charming one-bedroom residence in The Bellevue, ideally positioned in the heart of historic Beacon Hill. Located directly across from Boston Common and beside the State House, this city home offers an unbeatable location for a full-time residence, pied-à-terre, or investment opportunity. The historic Bellevue offers an elegant marble lobby, concierge, elevator access, laundry on every floor, bike storage, and a spectacular common roof deck with panoramic views of Boston and the Charles River. Just moments from the shops and restaurants of Charles Street, the Public Garden, Downtown Boston, Back Bay, MGH, and multiple MBTA lines, #3N offers effortless city living from one of Beacon Hill’s most iconic addresses.
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Listing Agent: The Morgan Franklin Group
Listing Office: Coldwell Banker Realty - Boston
MLS® Number: 73577046