Listing Price
$424,900
- 1
- 1
- 615 Sq. Ft.
- $ 691/per Sq. Ft.
25 Homer, Cambridge MA 02138
Neighborhood: West Cambridge
Listing Price
$424,900
- 1
- 1
- 615 Sq. Ft.
- $ 691/per Sq. Ft.
Market statistics for 02138
Rent | $27,456 ($2,288/mo) | |||
Vacancy Loss | $1,373 | |||
Property Taxes | $2,361 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,552 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $20,170 ($1,681/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $20,170 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $20,170 ($1,681/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 | $30,002 ($2,500/mo) | |||
Vacancy Loss | $1,500 | |||
Property Taxes | $2,506 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,769 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,227 ($1,852/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,227 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,227 ($1,852/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 | $31,829 ($2,652/mo) | |||
Vacancy Loss | $1,591 | |||
Property Taxes | $2,607 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $3,922 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $23,709 ($1,976/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $23,709 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $23,709 ($1,976/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)