3992 Washington St #303 Boston — Photo 1 of 21
$480,000
Investment Analysis — 3992 Washington St #303
Boston, MA 02131 — Roslindale
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02131 carries an estimated $2,380/mo in gross rent — about a 2.20% cap rate and $10,575/yr in estimated NOI at the $480,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
630
Style
Condominium
Built
2026
Welcome to The Roslin! This brand-new boutique collection of 18 residences is just outside vibrant Roslindale Village, where modern luxury meets effortless city living. This 1-bedroom home is tailored for today’s buyer, with a sleek, airy layout, luxury vinyl plank flooring, oversized windows, and a polished contemporary vibe throughout. The kitchen is beautifully finished with quartzite countertops, custom modern cabinetry, and a GE stainless steel appliance package with a 5-burner gas range. The spa-like bath offers designer tile and a floating vanity, while the LG WashTower adds everyday convenience. Enjoy an elevator building, a common roof deck with sweeping views, private storage, bike storage, and garage parking available for $35,000. Moments from Forest Hills, the Arnold Arboretum’s scenic paths, and Roslindale Village favorites like the Farmers Market, Delfino, and Sophia’s Grotto, this is stylish urban living with nature and neighborhood energy at your door.
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 MLS and other third-party data may be inaccurate or out of date.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: Kris Macdonald
Listing Office: Insight Realty Group, Inc.
MLS® Number: 73517796
