113 Beacon Street #B Somerville — Photo 1 of 41
Recent Drop: $25,000
$1,165,000
Investment Analysis — 113 Beacon Street #B
Somerville, MA 02143
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02143 carries an estimated $4,160/mo in gross rent — about a 2.41% cap rate and $28,065/yr in estimated NOI at the $1,165,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,172
Style
Condominium
Built
2021
New construction- built in 2021! Bright and spacious 3-bed/2 Bath features an open-concept living and dining area with a gas fireplace, creating the perfect space for entertaining. Modern kitchen, complete with stainless steel appliances and beautiful countertops, opens to a private deck, offering seamless indoor-outdoor living. The living room features custom shelves, wood features such as wainscoting and shiplap, a fireplace, and the mounted flat screen TV is included. This home is conveniently located near Somerville's Union, Porter, and Davis Squares, and remains close to Harvard Square in Cambridge. Additional highlights include central air, an in-unit washer and dryer, private outdoor space, and one off-street parking space.
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 MLS and other third-party data may be inaccurate or out of date.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
Disposal • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Range • Oven
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 17
Bathroom - Full, Closet, Closet/Cabinets - Custom Built, Window(s) - Bay/Bow/Box, Cable Hookup, Open Floorplan, Recessed Lighting, Remodeled, Wainscoting, Crown Molding, Flooring - Engineered Hardwood
Kitchen
Lvl First11 x 11
Window(s) - Bay/Bow/Box, Balcony / Deck, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Open Floorplan, Recessed Lighting, Remodeled, Wainscoting, Gas Stove, Lighting - Pendant, Crown Molding, Flooring - Engineered Hardwood
Primary Bedroom
Lvl First14 x 11
Bathroom - Full, Walk-In Closet(s), Closet, Window(s) - Bay/Bow/Box, Cable Hookup, Recessed Lighting, Flooring - Engineered Hardwood
Bedroom 2
Lvl First14 x 11
Bedroom 3
Lvl First10 x 10
Closet, Window(s) - Bay/Bow/Box, Recessed Lighting, Flooring - Engineered Hardwood
Bathroom 1
Lvl First5 x 5
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Cabinets - Upgraded, Lighting - Overhead
Bathroom 2
Lvl First8 x 5
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Window(s) - Bay/Bow/Box, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Cabinets - Upgraded, Double Vanity, Lighting - Overhead
Property History
$1,165,000
Was $1,179,000
Aug 28, 2026
MLS® 73532228
$1,179,000
Was $1,190,000
Jul 15, 2026
MLS® 73532228
$1,190,000
Jun 9, 2026
MLS® 73532228
Listing Agent: Ross Mason
Listing Office: Mason Management Residential LLC
MLS® Number: 73532228
Open Houses
Related Insights
Somerville’s Move-Up Trap for Home Sellers
Somerville Draft Dormer Rules May Favor Expanding
Somerville Bridge Loans for Winter Hill Buyers
Somerville School Zones: Address Over Home Type
Why Somerville Single-Family Prices Are Up 10%
Somerville Buyers: Location vs. Schools in 2026
Massachusetts Move-Up Families Hit the 65% Equity Wall
