Listing Price
$399,900
- 1
- 1
- 370 Sq. Ft.
- $ 1,081/per Sq. Ft.
5 Haskell St, Cambridge MA 02140
Neighborhood: Porter Square
Listing Price
$399,900
- 1
- 1
- 370 Sq. Ft.
- $ 1,081/per Sq. Ft.
Market statistics for 02140
Rent | $30,636 ($2,553/mo) | |||
Vacancy Loss | $1,532 | |||
Property Taxes | $2,003 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,200 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $22,901 ($1,908/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $22,901 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $22,901 ($1,908/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 | $33,477 ($2,790/mo) | |||
Vacancy Loss | $1,674 | |||
Property Taxes | $2,126 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,457 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $25,220 ($2,102/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $25,220 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $25,220 ($2,102/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 | $35,516 ($2,960/mo) | |||
Vacancy Loss | $1,776 | |||
Property Taxes | $2,211 | |||
Property Management | $0 | |||
Leasing Fees | $0 | |||
Condo Fees | $4,637 | |||
Insurance | $0 | |||
Repair & Maintenance (Reserves) | $0 | |||
Net Operating Income | $26,891 ($2,241/mo) | |||
Capital Expenditure | $0 | |||
Total Unlevered Cash Flow | $26,891 | |||
Loan Payment | $0 | |||
Total Net Cash Flow | $26,891 ($2,241/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)