
16-18 Yale Terrace #2 Boston — Photo 1 of 41
$1,000,000
Investment Analysis — 16-18 Yale Terrace #2
Boston, MA 02130 — Jamaica Plain's Forest Hills
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02130 carries an estimated $4,090/mo in gross rent — about a 2.99% cap rate and $29,851/yr in estimated NOI at the $1,000,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
1,296
Style
Condominium
Built
1880
Elevated above Jamaica Plain’s Forest Hills on a rare oversized lot near the Arnold Arboretum, this newly renovated 3-bedroom, 3-bath duplex combines the character of a grand Victorian with sophisticated modern design. Surrounded by mature trees and sweeping views, the setting feels remarkably private and removed from the city. High ceilings, oversized windows, beautiful hardwood floors, and original architectural details give the home warmth and character, while the open living and dining spaces are designed for modern living. At the heart of the home is a striking chef’s kitchen with GE Café appliances, stone countertops, custom cabinetry, and an oversized waterfall island. A bedroom and full bath complete the main level. Upstairs, the primary suite features a walk-in closet and private bath, joined by an additional bedroom, full bath, in-unit laundry, and a flexible sitting area ideal for a home office or second living space. Roof rights offer the opportunity to create additional private outdoor space, while beautifully landscaped common grounds and off-street parking complete the offering. Ideally located just moments from the Arnold Arboretum, Franklin Park, Forest Hills Station, Brassica Kitchen + Cafe, Centre Street, and the shops, restaurants, parks, and green spaces that define Jamaica Plain.
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 • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Second11.833333333 x 18.25
Flooring - Wood, Window(s) - Bay/Bow/Box, Recessed Lighting
Dining Room
Lvl SecondFlooring - Wood, Recessed Lighting
Kitchen
Lvl Second19.666666666 x 15.083333333
Flooring - Wood, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Stainless Steel Appliances, Lighting - Overhead
Master Bedroom
Lvl Third12 x 13.666666666
Bathroom - Full, Walk-In Closet(s), Flooring - Wood, Recessed Lighting
Bedroom 2
Lvl Third12.833333333 x 10.25
Bedroom 3
Lvl Second10.916666666 x 10.5
Closet, Flooring - Wood
Bathroom 1
Lvl Second8.166666666 x 4.833333333
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Third11.166666666 x 5.75
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Closet - Double
Bathroom 3
Lvl Third7.666666666 x 4.75
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Listing Agent: Mission Realty Advisors
Listing Office: Compass
MLS® Number: 73575017


