20 Rowes Wharf #PH4 Boston — Photo 1 of 29
$1,100,000
Investment Analysis — 20 Rowes Wharf #PH4
Boston, MA 02110 — Waterfront
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02110 carries an estimated $3,710/mo in gross rent — about a -0.21% cap rate and $-2,321/yr in estimated NOI at the $1,100,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1.5
SqFt
701
Style
Condominium
Built
1987
1 BR, 1.5 Baths at the Well-established RESIDENCES AT ROWES WHARF a COVETED address and iconic landmark on BOSTONS WATERFRONT * wall of functioning windows in Liv Rm & Din Rm open to let in a breeze and lots of light * in unit WASHER/DRYER * private storage *** DEDICATED GARAGE space - an invaluable amenity in this vibrant urban landscape with option for either VALET OR SELF PARK * Full Service LUXURY Building offers 24 hr CONCIERGE, doorman, valet parking * the Rowes Wharf complex includes the Forbes FIVE-STAR rated Boston Harbor Hotel with on site restaurants * some optional hotel amenities available to resident include state of the art FITNESS center & indoor POOL * Top WATERFRONT location near the business district, Greenway, restaurants, shopping * enjoy watching boat activity in the harbor & planes taking off & landing from your private balcony * ready for updating this is an excellent OPPORTUNITY to customize
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 MLS and other third-party data may be inaccurate or out of date.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
Floorplan Breakdown
Structural Layout
Living Room
Lvl null14 x 11.6
Dining Room
Lvl null12.6 x 8.4
Primary Bedroom
Lvl null11 x 11
Property History
$1,100,000
Sep 16, 2026
MLS® 73577882
$1,100,000
Jul 6, 2026
MLS® 73509650
$1,100,000
Apr 29, 2026
MLS® 73509650
$2,750
Nov 22, 2010
MLS® 71145379
$2,750
Oct 1, 2010
MLS® 71145379
Listing Agent: Judith Mccullough
Listing Office: Coldwell Banker Realty - Brookline
MLS® Number: 73577882
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
