Listing Price
$329,000
- 1
- 1
- 420 Sq. Ft.
- $ 783/per Sq. Ft.
130 Emerson St, Boston MA 02127
Neighborhood: South Boston
Listing Price
$329,000
- 1
- 1
- 420 Sq. Ft.
- $ 783/per Sq. Ft.
Market statistics for 02127
Rent | $25,704 ($2,142/mo) | |||
Vacancy Loss | $1,285 | |||
Property Taxes | $2,744 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,640 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $19,035 ($1,586/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $19,035 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $19,035 ($1,586/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 | $28,087 ($2,341/mo) | |||
Vacancy Loss | $1,404 | |||
Property Taxes | $2,912 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,802 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,970 ($1,747/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,970 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,970 ($1,747/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 | $29,798 ($2,483/mo) | |||
Vacancy Loss | $1,490 | |||
Property Taxes | $3,030 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,915 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,364 ($1,864/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,364 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,364 ($1,864/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)