$212,000
●
Condo -
Off Market
162 Willow Rd #8
Nahant, MA 01908
1 Bed
1 Bath
853 Ft²
$452,413
RealtyHop Estimate
108.49%
Since Apr 1, 2010
MA-Boston
Primary Model
Unit Size
853 Ft²
Days on Market
-
Land Size
-
Price per sqft
$254
Property Type
Condo
Property Taxes
$150
HOA Dues
$240
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: 4 years ago (MLSPIN #71037783)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 26, 2010 | Sold | ||
| Sold | |||
| Feb 25, 2010 | Listed by Nahant Associates, Inc. | $217,000 | |
| Listed by Nahant Associates, Inc. | |||
| Mar 16, 2007 | Sold | ||
| Sold | |||
| Nov 27, 2006 | Listed by Nahant Associates, Inc. | $229,900 | |
| Listed by Nahant Associates, Inc. | |||
| | |||
|
Steps away from Tudor Beach and Town Wharf. The only unit with bedroom on next level. This unit is in pristine condition.
| |||
| Sep 14, 2001 | Sold | ||
| Sold | |||
Show More
Property Highlights
Air Conditioning
Parking Available
Interior Details
Features: No
Full Bathrooms: 1
Rooms: 4
Basement: Y
Parking Details
Parking Features: Off Street
Exterior Details
Entry Level: 2
Year Built Source: Public Records
Year Built Details: Approximate
PropertySubType: Condominium
Building Name: Rockledge Condominiums
Structure Type: Low-Rise
Stories (Total): 3
Building Area Units: Square Feet
Lead Paint: Unknown
Lot Size Units: Acres
Zoning: R2
Parcel Number: M:0003A B:0008 L:0011, 4010656
Water Source: Public, Individual Meter, City/Town Water, City/Town Sewer
Financial Details
Tax Assessed Value: $211,700
Tax Annual Amount: $1,806
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer, Individual Meter
Location Details
HOA/Condo/Coop Fee Includes: Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Trash
HOA/Condo/Coop Amenities: Storage
HOA Fee: $240
Community Features: Public Transportation, Tennis Court(s), Park, Walk/Jog Trails, Golf, House of Worship, Public School
Complex is Completed
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/19/2025
|
1 Bed
|
1 Bath
|
721 ft²
|
$519,900
1 Bed
1 Bath
721 ft²
|
-
-
|
Colleen Toner
Toner Real Estate, LLC
| |
|
03/08/2025
|
1 Bed
|
1 Bath
|
1069 ft²
|
$579,900
1 Bed
1 Bath
1069 ft²
|
$579,900
05/09/2025
|
Colleen Toner
Toner Real Estate, LLC
| |
|
07/12/2018
|
1 Bed
|
1 Bath
|
721 ft²
|
$279,000
1 Bed
1 Bath
721 ft²
|
$267,500
-4.12%
09/17/2018
|
Robin Pizzi
Coldwell Banker Realty - Belmont
| |
|
08/25/2017
|
1 Bed
|
1 Bath
|
1072 ft²
|
$290,000
1 Bed
1 Bath
1072 ft²
|
$282,500
-2.59%
10/13/2017
|
Jennifer Stanley
Coldwell Banker Residential Brokerage - Topsfield
| |
|
05/15/2017
|
1 Bed
|
1 Bath
|
890 ft²
|
$299,000
1 Bed
1 Bath
890 ft²
|
$288,000
-3.68%
07/28/2017
|
Melinda Hatfield
Nahant Associates, Inc.
| |
|
02/04/2016
|
1 Bed
|
1 Bath
|
1069 ft²
|
$299,000
1 Bed
1 Bath
1069 ft²
|
$280,000
-6.35%
04/06/2016
|
Linda Jenkins
Nahant Associates, Inc.
| |
|
03/05/2014
|
1 Bed
|
1 Bath
|
1267 ft²
|
$289,000
1 Bed
1 Bath
1267 ft²
|
$270,500
-6.40%
05/09/2014
|
Gail Guiney
Nahant Associates, Inc.
| |
|
05/09/2011
|
1 Bed
|
1 Bath
|
1017 ft²
|
$186,000
1 Bed
1 Bath
1017 ft²
|
$145,000
-22.04%
08/08/2012
|
Nancy Gallo
William Raveis R.E. & Home Services
| |
|
02/25/2010
|
1 Bed
|
1 Bath
|
853 ft²
|
$217,000
1 Bed
1 Bath
853 ft²
|
$212,000
-2.30%
03/26/2010
|
Betty Macarelli
Nahant Associates, Inc.
| |
|
02/20/2007
|
1 Bed
|
1 Bath
|
890 ft²
|
$267,000
1 Bed
1 Bath
890 ft²
|
$257,000
-3.75%
06/08/2007
|
Anne Marley
Diversified Real Estate
| |
|
11/27/2006
|
1 Bed
|
1 Bath
|
853 ft²
|
$229,900
1 Bed
1 Bath
853 ft²
|
$215,000
-6.48%
03/16/2007
|
Betty Macarelli
Nahant Associates, Inc.
| |
|
04/07/2004
|
1 Bed
|
1 Bath
|
1072 ft²
|
$249,000
1 Bed
1 Bath
1072 ft²
|
$240,000
-3.61%
06/01/2004
|
Mitch Levine
Sagan Harborside Sotheby's International Realty
| |
|
05/29/2002
|
1 Bed
|
1 Bath
|
1025 ft²
|
$239,900
1 Bed
1 Bath
1025 ft²
|
$237,900
-0.83%
07/16/2002
|
Edna Doran
Nahant Associates, Inc.
| |
|
04/15/2002
|
1 Bed
|
1 Bath
|
721 ft²
|
$219,900
1 Bed
1 Bath
721 ft²
|
$215,000
-2.23%
09/30/2002
|
Julie Tsakirgis
REMAX Property Shoppe
| |
|
01/02/2002
|
1 Bed
|
1 Bath
|
1071 ft²
|
$219,900
1 Bed
1 Bath
1071 ft²
|
$215,900
-1.82%
04/26/2002
|
Patricia Meechin
Century 21 Tradition
| |
|
11/26/2001
|
1 Bed
|
-
|
1178 ft²
|
$170,000
1 Bed
-
1178 ft²
|
$165,000
-2.94%
02/11/2002
|
Mary Swaim
Nahant Associates, Inc.
| |
|
08/08/2001
|
1 Bed
|
1 Bath
|
1069 ft²
|
$229,900
1 Bed
1 Bath
1069 ft²
|
$229,900
08/29/2001
|
Edna Doran
Nahant Associates, Inc.
| |
|
08/01/2001
|
1 Bed
|
1 Bath
|
890 ft²
|
$209,900
1 Bed
1 Bath
890 ft²
|
$209,900
09/25/2001
|
Betty Macarelli
Nahant Associates, Inc.
| |
|
07/24/2001
|
1 Bed
|
1 Bath
|
853 ft²
|
$165,900
1 Bed
1 Bath
853 ft²
|
$165,900
09/14/2001
|
Betty Macarelli
Nahant Associates, Inc.
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017