$430,000
●
Condo -
Off Market
127 Willow #2
Cambridge, MA
2 Beds
2 Baths
1,422 Ft²
$946,687
RealtyHop Estimate
115.21%
Since Sep 1, 2012
National-US
Primary Model
About This Property
Built new in 2000, this 2 level condo has so many great features!
There are 5 skylights, master bdrm w/ huge cathedral ceiling &
access to private deck; hardwood floors, AC, in-unit laundry
on first level. The top floor suite has full bath and skylights.
One deeded off street pking, shared yard & your own shed.
This unit is centrally located between Inman, Kendall,
Lechmere & Union Squares. Easy access to Boston, Red & Green Line
and Highways.
Unit Size
1,422 Ft²
Days on Market
-
Land Size
0.06 acres
Price per sqft
$309
Property Type
Condo
Property Taxes
$833
HOA Dues
$145
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 years ago (MLSPIN #71368601)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 6, 2012 | Sold | ||
| Sold | |||
| Apr 17, 2012 | Listed by University Real Estate, Harvard Square | $439,900 | |
| Listed by University Real Estate, Harvard Square | |||
Property Highlights
Air Conditioning
Parking Available
Interior Details
Level: First
Features: Skylight
Level: Second
Features: Bathroom - Full, Skylight, Flooring - Stone/Ceramic Tile
Level: First
Features: Flooring - Wall to Wall Carpet
Features: Bathroom - Full, Flooring - Stone/Ceramic Tile
Level: Third
Features: Skylight, Ceiling Fan(s), Flooring - Wall to Wall Carpet, Balcony / Deck
Level: First
Level: First
Features: Ceiling Fan(s), Flooring - Hardwood
Full Bathrooms: 2
Appliances: Range, Dishwasher, Disposal, Refrigerator, Gas Water Heater, Utility Connections for Gas Oven, Utility Connections for Electric Dryer
Flooring Type: Tile, Carpet, Hardwood
Laundry Features: In Unit, Washer Hookup
Rooms: 4
Basement: N
Parking Details
Parking Features: Deeded, Off Street, Paved
Exterior Details
Entry Level: 2
Security Features: Security System
Year Built Source: Owner
Year Built Details: Renovated Since
PropertySubType: Condominium
Structure Type: 2/3 Family
Stories (Total): 2
Building Area Units: Square Feet
Window Features: Insulated Windows
Construction Materials: Frame, Block
Patio and Porch Features: Deck, Deck - Composite
Lead Paint: None
Lot Size Area: 0.06
Lot Size Units: Acres
Lot Size Acres: 0.06
Zoning: R1
Parcel Number: 4826596
Water Source: Public
Financial Details
Tax Assessed Value: $479,300
Tax Annual Amount: $9,999
Utilities Details
Utilities: for Gas Oven, for Electric Dryer, Washer Hookup
Cooling Type: Central Air
Heating Type: Forced Air
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal
Association Fee Frequency: Monthly
HOA Fee: $145
Community Features: Public Transportation, Shopping, Pool, Park, Laundromat, Highway Access, House of Worship, Public School, T-Station, University
Pets Allowed: Yes w/ Restrictions
Complex is Completed
Management: Owner Association
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017