Listing Price
$530,000
- 0
- 1
- 462 Sq. Ft.
- $ 1,147/per Sq. Ft.
319 A St, Boston MA 02210
Neighborhood: Seaport District
Listing Price
$530,000
- 0
- 1
- 462 Sq. Ft.
- $ 1,147/per Sq. Ft.
Market statistics for 02210
Rent | $31,320 ($2,610/mo) | |||
Vacancy Loss | $1,566 | |||
Property Taxes | $4,800 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $5,448 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $19,506 ($1,626/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $19,506 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $19,506 ($1,626/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 | $34,224 ($2,852/mo) | |||
Vacancy Loss | $1,711 | |||
Property Taxes | $5,094 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $5,781 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $21,638 ($1,803/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $21,638 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $21,638 ($1,803/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 | $36,308 ($3,026/mo) | |||
Vacancy Loss | $1,815 | |||
Property Taxes | $5,300 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $6,015 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $23,178 ($1,932/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $23,178 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $23,178 ($1,932/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)