24 Harvard St, Boston, MA 02129

1 bd · 1 ba · 532 sqft · built 1880 · Boston · CONDOS·source listing ↗

$559,000

rent, three ways

OnePercent model (vv1)$3,263/mo

p10–p90 confidence band

HUD Fair Market Rent · 02129 · 1BR$3,380/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Suffolk

Flood risk indexRelatively Moderate FEMA NRI

Median household income$157,247

Median area rent$2,259/mo

Median home value$912,000

the verdict

0.58%vs 0.8% target

financing: 20% down · — (FRED, live) · 30yr

$559,000

0.58% · rent $3,263

Intrinsic value · income approach

$685,198

18% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.