3992 Washington St #302 Boston — Photo 1 of 29
$625,000
Investment Analysis — 3992 Washington St #302
Boston, MA 02131 — Roslindale
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02131 carries an estimated $2,830/mo in gross rent — about a 1.86% cap rate and $11,602/yr in estimated NOI at the $625,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
801
Style
Condominium
Built
2026
Welcome to The Roslin, a brand-new 18-residence boutique elevator building just outside vibrant Roslindale Village, offering modern luxury with exceptional access to both the city and nature. This beautifully designed 2-bedroom, 2-bath home features a bright, open layout with oversized windows, luxury vinyl plank flooring, and a clean, contemporary feel throughout. The sleek kitchen is finished with quartzite solid countertops, custom modern cabinetry, and a GE stainless steel appliance package with a 5-burner gas range. Both baths showcase spa-inspired tile, floating vanities, and designer-selected fixtures and finishes, while in-unit laundry with the LG WashTower adds everyday ease. Residents enjoy a common roof deck with great views, private storage, bike storage, and garage parking available for $35,000. Close to Forest Hills, the Arnold Arboretum, Roslindale Village, the Farmers Market, Delfino, and Sophia’s Grotto.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Bike Path • Conservation Area
Geography
Listing Agent: Sue Brideau
Listing Office: Insight Realty Group, Inc.
MLS® Number: 73508352
