Listing Price
$389,000
- 1
- 1
- 395 Sq. Ft.
- $ 985/per Sq. Ft.
863 Massachusetts Ave, Cambridge MA 02139
Neighborhood: Mid Cambridge
Listing Price
$389,000
- 1
- 1
- 395 Sq. Ft.
- $ 985/per Sq. Ft.
Market statistics for 02139
Rent | $25,272 ($2,106/mo) | |||
Vacancy Loss | $1,264 | |||
Property Taxes | $1,377 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,672 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $18,959 ($1,580/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $18,959 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $18,959 ($1,580/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 | $27,615 ($2,301/mo) | |||
Vacancy Loss | $1,381 | |||
Property Taxes | $1,461 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,897 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,877 ($1,740/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,877 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,877 ($1,740/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 | $29,297 ($2,441/mo) | |||
Vacancy Loss | $1,465 | |||
Property Taxes | $1,520 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,054 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,258 ($1,855/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,258 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,258 ($1,855/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)