Listing Price
$279,999
- 0
- 1
- 473 Sq. Ft.
- $ 592/per Sq. Ft.
1427 Commonwealth Ave, Boston MA 02135
Neighborhood: Brighton
Listing Price
$279,999
- 0
- 1
- 473 Sq. Ft.
- $ 592/per Sq. Ft.
Market statistics for 02135
Rent | $18,888 ($1,574/mo) | |||
Vacancy Loss | $944 | |||
Property Taxes | $2,994 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,552 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $11,398 ($950/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $11,398 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $11,398 ($950/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 | $20,639 ($1,720/mo) | |||
Vacancy Loss | $1,032 | |||
Property Taxes | $3,177 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,769 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $12,661 ($1,055/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $12,661 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $12,661 ($1,055/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 | $21,896 ($1,825/mo) | |||
Vacancy Loss | $1,095 | |||
Property Taxes | $3,306 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,922 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $13,574 ($1,131/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $13,574 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $13,574 ($1,131/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)