99 Tremont St #118 Boston — Photo 1 of 29
$750,000
Investment Analysis — 99 Tremont St #118
Boston, MA 02135 — Brighton
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02135 carries an estimated $2,740/mo in gross rent — about a 1.22% cap rate and $9,152/yr in estimated NOI at the $750,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
1,052
Style
Condominium
Built
2018
Incredibly spacious 1,052 SF ONE BEDROOM WITH DEN corner residence featuring 1 DEEDED GARAGE PARKING SPACE! Unit 118 offers a PRIVATE OUTDOOR SPACE and open concept living with wide plank floors, tall ceilings, modern kitchen with island, stainless steel appliances, and IN-UNIT LAUNDRY. This unit is an extremely quiet end-unit with no neighboring units, has close elevator access, and the den is perfect for a home office or guest nook. Oversized deeded storage included! Located in the Oak Square neighborhood of Brighton, 99 Tremont is a professionally managed elevator building with fitness center, clubroom, media lounge room, outdoor terrace with grills, and pet spa. Located steps away from restaurants, cafes, I-90, and the MBTA Express Bus to the Financial District, Back Bay, and Kenmore.
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 MLS and other third-party data may be inaccurate or out of date.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
Amenities & Appliances
Range • Oven • Dishwasher • Disposal • Microwave • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Park • Walk/Jog Trails • Medical Facility • Bike Path • Highway Access
Geography
Property History
$3,500
Sep 13, 2026
MLS® 73576536
$750,000
Sep 10, 2026
MLS® 73575191
Listing Agent: Jamie Lee
Listing Office: Broad Street Boutique Realty LLC
MLS® Number: 73575191