Listing Price
$445,000
- 2
- 1
- 705 Sq. Ft.
- $ 631/per Sq. Ft.
38 Otis Street, Somerville MA 02145
Neighborhood: Winter Hill
Listing Price
$445,000
- 2
- 1
- 705 Sq. Ft.
- $ 631/per Sq. Ft.
Market statistics for 02145
Rent | $24,864 ($2,072/mo) | |||
Vacancy Loss | $1,243 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $1,800 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $21,821 ($1,818/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $21,821 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $21,821 ($1,818/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 | $27,170 ($2,264/mo) | |||
Vacancy Loss | $1,358 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $1,910 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $23,901 ($1,992/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $23,901 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $23,901 ($1,992/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 | $28,824 ($2,402/mo) | |||
Vacancy Loss | $1,441 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $1,987 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $25,396 ($2,116/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $25,396 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $25,396 ($2,116/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)