28A Swan Avenue #PH Boston — Photo 1 of 16
$749,900
Investment Analysis — 28A Swan Avenue #PH
Boston, MA 02128 — East Boston
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02128 carries an estimated $3,290/mo in gross rent — about a 2.40% cap rate and $18,006/yr in estimated NOI at the $749,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,236
Style
Condominium
Built
2026
PENTHOUSE LIVING WITH CITY & WATER VIEWS! Welcome to 28A Swan Avenue, a stunning new construction 3-bedroom, 2-bathroom penthouse in The Swan Collection, a boutique collection of thoughtfully designed residences in Orient Heights. This exceptional bi-level home offers a spacious, modern floor plan with high-end finishes throughout and the rare combination of indoor luxury and private outdoor space. The main level features an open-concept living, dining, and kitchen area designed for both everyday living and entertaining, along with generous bedrooms and beautifully appointed bathrooms. Upstairs, the home opens to a private roof deck where sweeping city and water views create an incredible backdrop for morning coffee, sunset drinks, or hosting friends. Located on a quiet residential street directly across from the Suffolk Downs T Station, this home offers an easy commute into Downtown Boston while providing a lifestyle that feels far removed from the city. Just steps from Belle Isle Marsh, residents can enjoy miles of walking trails, open space, and surrounding nature — a true escape without leaving Boston. The Swan Collection delivers the best of new construction, location, outdoor space, and modern design. A rare opportunity to own a true penthouse with a private roof deck and views in one of East Boston's most desirable neighborhoods.
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
Neighborhood
Public Transportation • Conservation Area • T-Station
Geography
Listing Agent: Kovacs Team
Listing Office: Compass
MLS® Number: 73574707