Listing Price
$299,000
- 2
- 1
- 720 Sq. Ft.
- $ 415/per Sq. Ft.
2089 Dorchester Ave, Boston MA 02124
Neighborhood: Dorchester
Listing Price
$299,000
- 2
- 1
- 720 Sq. Ft.
- $ 415/per Sq. Ft.
Market statistics for 02124
Rent | $24,432 ($2,036/mo) | |||
Vacancy Loss | $1,222 | |||
Property Taxes | $3,027 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,272 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $15,911 ($1,326/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $15,911 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $15,911 ($1,326/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 | $26,698 ($2,225/mo) | |||
Vacancy Loss | $1,335 | |||
Property Taxes | $3,212 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,533 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $17,617 ($1,468/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $17,617 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $17,617 ($1,468/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 | $28,323 ($2,360/mo) | |||
Vacancy Loss | $1,416 | |||
Property Taxes | $3,342 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,717 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $18,849 ($1,571/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $18,849 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $18,849 ($1,571/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)