Listing Price
$279,900
- 1
- 1
- 583 Sq. Ft.
- $ 480/per Sq. Ft.
217 Neponset Avenue, Boston MA 02122
Neighborhood: Dorchester
Listing Price
$279,900
- 1
- 1
- 583 Sq. Ft.
- $ 480/per Sq. Ft.
Market statistics for 02122
Rent | $21,612 ($1,801/mo) | |||
Vacancy Loss | $1,081 | |||
Property Taxes | $2,077 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,444 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $15,010 ($1,251/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $15,010 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $15,010 ($1,251/mo) | |||
Sale of Property | ||||
Sale Price | - | |||
Sales Cost | - | |||
Net Sales Proceed | - | |||
Total Profit (including Net Cash Flows) | - | |||
Investment Metrics | ||||
Cap Rate | - | |||
Cash On Cash | - | |||
Total Return On Investment(ROI) | - | |||
Internal Rate Of Return(IRR) | - |
Rent | $23,616 ($1,968/mo) | |||
Vacancy Loss | $1,181 | |||
Property Taxes | $2,204 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,655 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $16,576 ($1,381/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $16,576 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $16,576 ($1,381/mo) | |||
Sale of Property | ||||
Sale Price | - | |||
Sales Cost | - | |||
Net Sales Proceed | - | |||
Total Profit (including Net Cash Flows) | - | |||
Investment Metrics | ||||
Cap Rate | - | |||
Cash On Cash | - | |||
Total Return On Investment(ROI) | - | |||
Internal Rate Of Return(IRR) | - |
Rent | $25,054 ($2,088/mo) | |||
Vacancy Loss | $1,253 | |||
Property Taxes | $2,293 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,802 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $17,706 ($1,475/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $17,706 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $17,706 ($1,475/mo) | |||
Sale of Property | ||||
Sale Price | - | |||
Sales Cost | - | |||
Net Sales Proceed | - | |||
Total Profit (including Net Cash Flows) | - | |||
Investment Metrics | ||||
Cap Rate | - | |||
Cash On Cash | - | |||
Total Return On Investment(ROI) | - | |||
Internal Rate Of Return(IRR) | - |
Below are similar properties that have sold in the area approximately.
Below are similar properties that were rented in the are.
![](/assets/images/confirm.png)
Your tour request has been made. We will reach out to confirm.
Your Schedule Tour
Schedule An Property Tour On
Wednesday, 24 March 2020
01:00 PM
Eastern Time (ET)