Listing Price
$399,000
- 1
- 1
- 410 Sq. Ft.
- $ 973/per Sq. Ft.
549 East 4th Street, Boston MA 02127
Neighborhood: South Boston
Listing Price
$399,000
- 1
- 1
- 410 Sq. Ft.
- $ 973/per Sq. Ft.
Market statistics for 02127
Rent | $26,616 ($2,218/mo) | |||
Vacancy Loss | $1,331 | |||
Property Taxes | $3,563 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $1,884 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $19,838 ($1,653/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $19,838 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $19,838 ($1,653/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 | $29,084 ($2,424/mo) | |||
Vacancy Loss | $1,454 | |||
Property Taxes | $3,781 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $1,999 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $21,849 ($1,821/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $21,849 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $21,849 ($1,821/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 | $30,855 ($2,571/mo) | |||
Vacancy Loss | $1,543 | |||
Property Taxes | $3,934 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,080 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $23,299 ($1,942/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $23,299 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $23,299 ($1,942/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)