Listing Price
$480,000
- 1
- 1
- 498 Sq. Ft.
- $ 964/per Sq. Ft.
16 Stillman St, Boston MA 02113
Neighborhood: North End
Listing Price
$480,000
- 1
- 1
- 498 Sq. Ft.
- $ 964/per Sq. Ft.
Market statistics for 02113
Rent | $25,200 ($2,100/mo) | |||
Vacancy Loss | $1,260 | |||
Property Taxes | $4,489 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,160 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $17,291 ($1,441/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $17,291 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $17,291 ($1,441/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 | $27,537 ($2,295/mo) | |||
Vacancy Loss | $1,377 | |||
Property Taxes | $4,764 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,292 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $19,104 ($1,592/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $19,104 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $19,104 ($1,592/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 | $29,214 ($2,434/mo) | |||
Vacancy Loss | $1,461 | |||
Property Taxes | $4,956 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $2,385 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,412 ($1,701/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,412 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,412 ($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) | - |
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)