Listing Price
$455,000
- 1
- 1
- 500 Sq. Ft.
- $ 910/per Sq. Ft.
1 Dana Street, Cambridge MA 02138
Neighborhood: Mid Cambridge
Listing Price
$455,000
- 1
- 1
- 500 Sq. Ft.
- $ 910/per Sq. Ft.
Market statistics for 02138
Rent | $27,840 ($2,320/mo) | |||
Vacancy Loss | $1,392 | |||
Property Taxes | $216 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,300 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,932 ($1,911/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,932 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,932 ($1,911/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 | $30,422 ($2,535/mo) | |||
Vacancy Loss | $1,521 | |||
Property Taxes | $229 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,502 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $25,169 ($2,097/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $25,169 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $25,169 ($2,097/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 | $32,274 ($2,690/mo) | |||
Vacancy Loss | $1,614 | |||
Property Taxes | $238 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,643 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $26,779 ($2,232/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $26,779 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $26,779 ($2,232/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)