Listing Price
$564,300
- 0
- 1
- 513 Sq. Ft.
- $ 1,100/per Sq. Ft.
45 Lewis, Boston MA 02128
Neighborhood: Seaport District
Listing Price
$564,300
- 0
- 1
- 513 Sq. Ft.
- $ 1,100/per Sq. Ft.
Market statistics for 02128
Rent | $23,616 ($1,968/mo) | |||
Vacancy Loss | $1,181 | |||
Property Taxes | $11 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,104 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $18,320 ($1,527/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $18,320 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $18,320 ($1,527/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 | $25,806 ($2,150/mo) | |||
Vacancy Loss | $1,290 | |||
Property Taxes | $12 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,355 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,149 ($1,679/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,149 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,149 ($1,679/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 | $27,377 ($2,281/mo) | |||
Vacancy Loss | $1,369 | |||
Property Taxes | $12 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,531 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $21,465 ($1,789/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $21,465 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $21,465 ($1,789/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)