Listing Price
$330,000
- 1
- 1
- 593 Sq. Ft.
- $ 556/per Sq. Ft.
75 Waldemar Ave, Boston MA 02128
Neighborhood: East Boston
Listing Price
$330,000
- 1
- 1
- 593 Sq. Ft.
- $ 556/per Sq. Ft.
Market statistics for 02128
Rent | $20,868 ($1,739/mo) | |||
Vacancy Loss | $1,043 | |||
Property Taxes | $2,450 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,940 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $14,435 ($1,203/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $14,435 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $14,435 ($1,203/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 | $22,803 ($1,900/mo) | |||
Vacancy Loss | $1,140 | |||
Property Taxes | $2,600 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,120 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $15,943 ($1,329/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $15,943 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $15,943 ($1,329/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 | $24,192 ($2,016/mo) | |||
Vacancy Loss | $1,210 | |||
Property Taxes | $2,705 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,246 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $17,031 ($1,419/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $17,031 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $17,031 ($1,419/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)