$1,975,000
Investment Analysis — 12 Rutland Square #3
Boston, MA 02118 — South End
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02118 carries an estimated $2,630/mo in gross rent — about a 0.06% cap rate and $1,233/yr in estimated NOI at the $1,975,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,640
Style
Condominium
Built
1899
Rarely does a home like this come available in the heart of the South End--a sun drenched 2 bedroom, 2 bathroom penthouse duplex just steps from everything the neighborhood has to offer. This 1,640 square foot residence enjoys east/west exposure and picturesque views over Rutland Square's landscaped park. The main level welcomes you with a bow-front living room featuring a gas fireplace, custom built-ins and hardwood floors throughout. The kitchen, fully renovated in 2019, boasts beautiful polished beige quartz countertops, stainless steel appliances, a pantry and a breakfast bar made for everyday living. A generous dining areas sits just off the kitchen, easily doubling as a home office. Upstairs you'll find two bedrooms, including a front-facing primary suite and a generous second bedroom both with impressive closet space, plus two beautifully gut-renovated bathrooms with contemporary finishes. Direct access leads you up to your private roof deck offering sweeping city views. 12 Rutland Square is an all owner-occupied, pet friendly, three-unit building. A new gas HVAC heating system for unit was installed in 2025, common areas were refreshed in 2025 and a new common hot-water heater in 2026. A full deeded parking space behind the building is included.
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 MLS and other third-party data may be inaccurate or out of date.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 • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Highway Access
Geography
Listing Agent: Paul Whaley/Charlie Ring Team
Listing Office: Coldwell Banker Realty - Boston
MLS® Number: 73580244
Open Houses
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
