20 W 5th St #5D Boston — Photo 1 of 33
$1,200,000
Investment Analysis — 20 W 5th St #5D
Boston, MA 02127
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02127 carries an estimated $3,790/mo in gross rent — about a 1.47% cap rate and $17,624/yr in estimated NOI at the $1,200,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,011
Style
Condominium
Built
2020
Built in 2020 with luxury finishes, Residence 5D at The Ceinture is everything you want for upscale urban living. High, lofty ceilings coupled with oversized windows provide brilliant sunlight and a feeling of openness. Residence 5D includes an expansive, private 316 sq ft terrace with wonderful views and natural gas outlet for grilling. Garage parking space with private EV charging station. The kitchen has quartz countertops with waterfall edges, stainless steel appliances by Thermidor and Bosch, and soft-close cabinets and drawers. There are multiple built-in speakers, and engineered hardwood flooring throughout. Building amenities include a concierge, fitness center, and work-café with wireless internet. The expansive 2000+sf common roof deck has panoramic views, seating areas, and gas grilling stations. Plan your next party - or a relaxing afternoon on your own - in the rooftop club room will full catering kitchen, seating, and huge windows. The Ceinture is conveniently located within blocks of the West Broadway Red Line T-stop. Stunning contemporary urban living!
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 MLS and other third-party data may be inaccurate or out of date.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 • Microwave • Refrigerator • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Highway Access • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Deck - Exterior, Flooring - Engineered Hardwood
Kitchen
Lvl FirstCountertops - Stone/Granite/Solid, Kitchen Island, Stainless Steel Appliances, Gas Stove, Flooring - Engineered Hardwood
Master Bedroom
Lvl FirstWalk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Flooring - Engineered Hardwood
Bedroom 2
Lvl FirstBathroom 1
Lvl nullBathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Engineered Hardwood
Bathroom 2
Lvl nullBathroom - Full, Flooring - Engineered Hardwood
Listing Agent: Joe Stallone
Listing Office: J Stallone Realty Group
MLS® Number: 73574900
