11 Revere St #1 Boston — Photo 1 of 17
$549,000
Investment Analysis — 11 Revere St #1
Boston, MA 02114 — Beacon Hill
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02114 carries an estimated $4,410/mo in gross rent — about a 5.25% cap rate and $28,821/yr in estimated NOI at the $549,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
540
Style
Condominium
Built
1850
Prime Beacon Hill location! Sunny two-bedroom condo with three exposures offering wonderful natural light throughout. This spacious floor-through home features an open living and dining area with charming exposed brick and ample in-unit storage.
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 MLS and other third-party data may be inaccurate or out of date.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: Reig & Losordo
Listing Office: Coldwell Banker Realty - Boston
MLS® Number: 73579783
Related Insights
Boston Buyer Closing Costs 2026: 2%–5% Guide
Boston First-Time Buyers May Qualify at $205,335
After the Grant Window: Massachusetts First-Time Buyers
Massachusetts Buyers Face a Supply Crunch, Not a Crash
