Listing Price
$259,000
- 3
- 8
- 5
- $ 86,333/unit $ 65/per Sq. Ft.
3 Oakhurst St, Boston MA 02124
Neighborhood: Dorchester
Listing Price
$259,000
- 3
- 8
- 5
- $ 86,333/unit $ 65/per Sq. Ft.
$259,000
$ 857
Unit 1 - 2 bed/1 bath
Estimated Rent
Current Rent
N/AUnit 2 - 3 bed/2 bath
Estimated Rent
Current Rent
N/AUnit 3 - 3 bed/2 bath
Estimated Rent
Current Rent
N/AMonthly Loan Payment$ 0
Market statistics for 02124
Rent | $101,808 ($8,484/mo) | |||
Vacancy Loss | $5,090 | |||
Property Taxes | $2,136 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $0 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $94,582 ($7,882/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $94,582 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $94,582 ($7,882/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 | $111,248 ($9,271/mo) | |||
Vacancy Loss | $5,562 | |||
Property Taxes | $2,267 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $0 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $103,419 ($8,618/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $103,419 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $103,419 ($8,618/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 | $118,023 ($9,835/mo) | |||
Vacancy Loss | $5,901 | |||
Property Taxes | $2,358 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $0 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $109,764 ($9,147/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $109,764 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $109,764 ($9,147/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)