87 Elm Street #319 Cohasset — Photo 1 of 21
$1,995,000
Investment Analysis — 87 Elm Street #319
Cohasset, MA 02025
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02025 carries an estimated $3,170/mo in gross rent — about a -0.64% cap rate and $-12,766/yr in estimated NOI at the $1,995,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,789
Style
Condominium
Built
2024
Over 75% sold. The Leeward One is a top-floor, single-level residence offering 2 bedrooms plus a study, 2 full baths, vaulted ceilings, and dormered windows that fill the home with natural light. Tranquil views of James Brook complement beautifully appointed interiors featuring custom millwork, hardwood flooring, a gas fireplace, and a private deck designed for effortless indoor-outdoor living. Located at The Harbor Cohasset, this newly developed waterfront community offers elevator access, garage parking, and an exceptional coastal lifestyle just 20 miles south of Boston. Moments from Cohasset Village, residents enjoy easy access to boating, beaches, dining, and golf while experiencing the comfort and convenience of refined single-level 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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Property History
$1,995,000
Jul 8, 2026
MLS® 73546581
$1,995,000
Apr 27, 2026
MLS® 73485373
$1,925,000
Apr 4, 2026
MLS® 73355060
$1,995,000
Mar 11, 2026
MLS® 73485373
$1,925,000
Apr 4, 2025
MLS® 73355060
Listing Agent: Greta Gustafson
Listing Office: LandVest, Inc.
MLS® Number: 73546581