Listing Price
$397,300
- 2
- 1
- 780 Sq. Ft.
- $ 509/per Sq. Ft.
163 Glen Street, Somerville MA 02145
Neighborhood: East Somerville
Listing Price
$397,300
- 2
- 1
- 780 Sq. Ft.
- $ 509/per Sq. Ft.
Market statistics for 02145
Rent | $24,324 ($2,027/mo) | |||
Vacancy Loss | $1,216 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,700 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,408 ($1,701/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,408 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,408 ($1,701/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 | $26,579 ($2,215/mo) | |||
Vacancy Loss | $1,329 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,865 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,385 ($1,865/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,385 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,385 ($1,865/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 | $28,198 ($2,350/mo) | |||
Vacancy Loss | $1,410 | |||
Property Taxes | $0 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,981 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $23,807 ($1,984/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $23,807 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $23,807 ($1,984/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)