Listing Price
$419,900
- 1
- 1
- 618 Sq. Ft.
- $ 679/per Sq. Ft.
390 Broadway, Somerville MA 02145
Neighborhood: Winter Hill
Listing Price
$419,900
- 1
- 1
- 618 Sq. Ft.
- $ 679/per Sq. Ft.
Market statistics for 02145
Rent | $22,428 ($1,869/mo) | |||
Vacancy Loss | $1,121 | |||
Property Taxes | $3,616 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $5,136 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $12,555 ($1,046/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $12,555 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $12,555 ($1,046/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 | $24,508 ($2,042/mo) | |||
Vacancy Loss | $1,225 | |||
Property Taxes | $3,837 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $5,450 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $13,995 ($1,166/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $13,995 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $13,995 ($1,166/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 | $26,000 ($2,167/mo) | |||
Vacancy Loss | $1,300 | |||
Property Taxes | $3,992 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $5,671 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $15,037 ($1,253/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $15,037 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $15,037 ($1,253/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)