$38,000
●
Condo -
Off Market
D-2 Colonial Drive #3D2
Andover, MA 01810
Studio
1 Bath
480 Ft²
$161,206
RealtyHop Estimate
304.03%
Since Jan 1, 1998
MA-Boston
Primary Model
About This Property
GREAT OPPORTUNITY TO BE IN AN AFFORDABLE STUDIO.
Unit Size
480 Ft²
Days on Market
-
Land Size
-
Price per sqft
$83
Property Type
Condo
Property Taxes
$39
HOA Dues
$178
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 #30195095)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Dec 31, 1997 | Sold | ||
| Sold | |||
| Nov 22, 1997 | Listed by Coldwell Banker Realty - Andover | $39,900 | |
| Listed by Coldwell Banker Realty - Andover | |||
Property Highlights
Air Conditioning
Parking Available
Interior Details
Level: Second
Width: 9
Length: 10
Features: Balcony / Deck
Area: 90
Features: Bathroom - Full, Flooring - Stone/Ceramic Tile
Level: Second
Length: 19
Level: Second
Area: 247
Width: 13
Full Bathrooms: 1
Appliances: Range, Refrigerator, Gas Water Heater
Flooring Type: Carpet
Laundry Features: First Floor
Rooms: 2
Basement: N
Parking Details
Parking Features: Assigned
Exterior Details
Entry Level: 2
Security Features: Intercom
Year Built Source: Public Records
Year Built Details: Approximate
PropertySubType: Condominium
Building Name: Colonial Drive Condominiums
Structure Type: Garden
Stories (Total): 3
Building Area Units: Square Feet
Construction Materials: Brick
Lead Paint: Unknown
Pool Features: Association, In Ground
Lot Size Units: Acres
Zoning: APARTMENT
Water Source: Public, City/Town Water
Financial Details
Tax Assessed Value: $30,600
Tax Annual Amount: $474
Utilities Details
Cooling Type: Window Unit(s), Wall Unit(s)
Heating Type: Baseboard
Sewer : Private Sewer, Private Sewerage
Location Details
HOA/Condo/Coop Fee Includes: Heat, Gas, Water, Sewer, Insurance, Maintenance Structure, Road Maintenance, Maintenance Grounds, Snow Removal, Trash
HOA/Condo/Coop Amenities: Hot Water, Pool, Laundry, Tennis Court(s), Storage
HOA Fee: $178
Community Features: Public Transportation, Shopping, Pool, Tennis Court(s)
Complex is Completed
Management: Professional - On Site, Owner Association
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 |
|---|---|---|---|---|---|---|---|
|
04/24/2025
|
1 Bed
|
1 Bath
|
480 ft²
|
$199,900
1 Bed
1 Bath
480 ft²
|
$210,500
+5.30%
05/29/2025
|
The New Home Collective Group
Boston Connect Real Estate
| |
|
04/10/2025
|
Studio
|
1 Bath
|
480 ft²
|
$199,000
Studio
1 Bath
480 ft²
|
$210,500
+5.78%
05/09/2025
|
Paige Cadogan
Gibson Sotheby's International Realty
| |
|
06/22/2023
|
Studio
|
1 Bath
|
480 ft²
|
$179,000
Studio
1 Bath
480 ft²
|
$190,000
+6.15%
07/25/2023
|
Dave DiGregorio
Coldwell Banker Realty - Waltham
| |
|
05/30/2022
|
2 Bed
|
1 Bath
|
830 ft²
|
$259,900
2 Bed
1 Bath
830 ft²
|
$305,000
+17.35%
07/14/2022
|
Sima Rotenberg
RE/MAX 360
| |
|
06/28/2021
|
1 Bed
|
1 Bath
|
719 ft²
|
$239,900
1 Bed
1 Bath
719 ft²
|
$230,000
-4.13%
09/07/2021
|
John McCourt
William Raveis R. E. & Home Services
| |
|
03/03/2021
|
Studio
|
1 Bath
|
480 ft²
|
$145,000
Studio
1 Bath
480 ft²
|
$148,000
+2.07%
04/15/2021
|
Paige Cadogan
Gibson Sotheby's International Realty
| |
|
09/19/2019
|
Studio
|
1 Bath
|
480 ft²
|
$128,000
Studio
1 Bath
480 ft²
|
$129,000
+0.78%
10/25/2019
|
Lucia Fosco
W. Henry Estates LLC
| |
|
06/05/2019
|
2 Bed
|
1 Bath
|
830 ft²
|
$224,900
2 Bed
1 Bath
830 ft²
|
$235,000
+4.49%
07/15/2019
|
Lisa Dooley
Dooley and Mason Realty Group
| |
|
10/04/2018
|
2 Bed
|
1 Bath
|
830 ft²
|
$199,000
2 Bed
1 Bath
830 ft²
|
$210,000
+5.53%
10/31/2018
|
Trifecta Sale Team
Suffolk Real Estate, LLC
| |
|
07/01/2018
|
2 Bed
|
1 Bath
|
792 ft²
|
$190,000
2 Bed
1 Bath
792 ft²
|
$210,000
+10.53%
08/03/2018
|
Donna DeCrescente
RE/MAX Andrew Realty Services
| |
|
01/17/2018
|
2 Bed
|
1 Bath
|
830 ft²
|
$169,900
2 Bed
1 Bath
830 ft²
|
$201,000
+18.30%
02/28/2018
|
The Lucci Witte Team
William Raveis R.E. & Home Services
| |
|
06/22/2017
|
1 Bed
|
1 Bath
|
719 ft²
|
$168,500
1 Bed
1 Bath
719 ft²
|
$160,000
-5.04%
08/31/2017
|
Team Cotraro - Mike & Mary
RE/MAX Advantage Real Estate
| |
|
06/13/2016
|
Studio
|
1 Bath
|
480 ft²
|
$104,900
Studio
1 Bath
480 ft²
|
$103,300
-1.53%
08/11/2016
|
Gerald Contrada
Coldwell Banker Residential Brokerage - Haverhill
| |
|
01/23/2016
|
Studio
|
1 Bath
|
480 ft²
|
$99,999
Studio
1 Bath
480 ft²
|
$99,999
03/01/2016
|
Eric Kerr
EWK Realty
| |
|
03/25/2015
|
2 Bed
|
1 Bath
|
830 ft²
|
$169,900
2 Bed
1 Bath
830 ft²
|
$165,000
-2.88%
04/30/2015
|
Rodrigo Serrano
Leading Edge Real Estate
| |
|
08/02/2014
|
1 Bed
|
1 Bath
|
470 ft²
|
$103,900
1 Bed
1 Bath
470 ft²
|
$93,000
-10.49%
03/05/2015
|
Janine Sawyer Standley
KSRJ - Signature Realty Group
| |
|
08/02/2014
|
1 Bed
|
1 Bath
|
470 ft²
|
$103,900
1 Bed
1 Bath
470 ft²
|
$93,000
-10.49%
03/05/2015
|
Kennia Mejia
Century 21 North East
| |
|
02/19/2014
|
1 Bed
|
1 Bath
|
719 ft²
|
$139,900
1 Bed
1 Bath
719 ft²
|
$139,000
-0.64%
03/26/2014
|
Sharon Aldous
RE/MAX Renaissance Inc.
| |
|
12/04/2013
|
2 Bed
|
1 Bath
|
830 ft²
|
$159,900
2 Bed
1 Bath
830 ft²
|
$155,000
-3.06%
01/31/2014
|
Robert Corwin
Century 21 North East
| |
|
07/20/2013
|
2 Bed
|
1 Bath
|
792 ft²
|
$90,000
2 Bed
1 Bath
792 ft²
|
$117,499
+30.55%
11/29/2013
|
Eric Kerr
EWK Realty
| |
|
06/01/2012
|
2 Bed
|
1 Bath
|
966 ft²
|
$137,500
2 Bed
1 Bath
966 ft²
|
$130,000
-5.45%
07/27/2012
|
Thomas Anderson
Anderson Treacy Real Estate
| |
|
03/01/2012
|
2 Bed
|
1 Bath
|
830 ft²
|
$124,500
2 Bed
1 Bath
830 ft²
|
$125,200
+0.56%
05/31/2012
|
Norma King
Prudential Howe & Doherty
| |
|
12/08/2009
|
2 Bed
|
1 Bath
|
792 ft²
|
$131,500
2 Bed
1 Bath
792 ft²
|
$128,000
-2.66%
03/29/2010
|
Ron Morrison
MA Real Estate Center
| |
|
05/01/2009
|
1 Bed
|
1 Bath
|
470 ft²
|
$69,900
1 Bed
1 Bath
470 ft²
|
$69,900
06/29/2009
|
Michael Foxon
Century 21 Commonwealth
| |
|
01/23/2009
|
2 Bed
|
1 Bath
|
830 ft²
|
$164,900
2 Bed
1 Bath
830 ft²
|
$160,000
-2.97%
04/17/2009
|
Thomas Carroll
Conway - Hanover
| |
|
01/19/2008
|
2 Bed
|
1 Bath
|
830 ft²
|
$179,000
2 Bed
1 Bath
830 ft²
|
$179,900
+0.50%
02/29/2008
|
Jackie Painchaud
7 Hills Real Estate
| |
|
12/28/2006
|
1 Bed
|
1 Bath
|
832 ft²
|
$139,900
1 Bed
1 Bath
832 ft²
|
$130,000
-7.08%
02/28/2007
|
Mary Reynolds
Dewolfe-Andover
| |
|
04/21/2006
|
Studio
|
1 Bath
|
480 ft²
|
$125,000
Studio
1 Bath
480 ft²
|
$117,000
-6.40%
06/28/2006
|
Mary Reynolds
Dewolfe-Andover
| |
|
06/20/2005
|
2 Bed
|
1 Bath
|
792 ft²
|
$189,900
2 Bed
1 Bath
792 ft²
|
$195,000
+2.69%
07/29/2005
|
Rick Nazzaro
Colonial Manor Realty
| |
|
07/11/2004
|
1 Bed
|
1 Bath
|
719 ft²
|
$174,900
1 Bed
1 Bath
719 ft²
|
$170,000
-2.80%
10/14/2004
|
Daniel Fabbri
Century 21 Advance Realty
| |
|
06/10/2004
|
1 Bed
|
1 Bath
|
832 ft²
|
$164,900
1 Bed
1 Bath
832 ft²
|
$160,900
-2.43%
07/14/2004
|
Donald Truitt
Century 21 Spindler & O'Neil Associates
| |
|
04/15/2003
|
1 Bed
|
1 Bath
|
660 ft²
|
$129,900
1 Bed
1 Bath
660 ft²
|
$125,000
-3.77%
09/22/2003
|
Rick Nazzaro
Colonial Manor Realty
| |
|
11/20/2002
|
2 Bed
|
1 Bath
|
792 ft²
|
$164,900
2 Bed
1 Bath
792 ft²
|
$159,000
-3.58%
06/20/2003
|
Nancy Fudge
Fudge Properties
| |
|
06/05/2002
|
1 Bed
|
1 Bath
|
866 ft²
|
$154,900
1 Bed
1 Bath
866 ft²
|
$151,900
-1.94%
08/30/2002
|
Sally Carreiro
Coldwell Banker Residential Brokerage - Somerville
| |
|
02/08/2002
|
1 Bed
|
1 Bath
|
719 ft²
|
$109,900
1 Bed
1 Bath
719 ft²
|
$114,000
+3.73%
04/12/2002
|
Rick Nazzaro
Colonial Manor Realty
| |
|
07/13/2001
|
2 Bed
|
1 Bath
|
792 ft²
|
$134,900
2 Bed
1 Bath
792 ft²
|
$134,900
10/09/2001
|
Bobbie Botticelli
Colonial Manor Realty
| |
|
07/13/1999
|
2 Bed
|
1 Bath
|
792 ft²
|
$99,900
2 Bed
1 Bath
792 ft²
|
$100,000
+0.10%
10/08/1999
|
Bobbie Botticelli
Colonial Manor Realty
| |
|
03/02/1999
|
1 Bed
|
1 Bath
|
832 ft²
|
$73,900
1 Bed
1 Bath
832 ft²
|
$70,000
-5.28%
06/30/1999
|
Mary Reynolds
Dewolfe-Andover
| |
|
11/22/1997
|
Studio
|
1 Bath
|
480 ft²
|
$39,900
Studio
1 Bath
480 ft²
|
$38,000
-4.76%
12/31/1997
|
Beth Poulo
Beth Poulo
| |
|
02/28/1996
| |
2 Bed
|
1 Bath
|
792 ft²
|
$68,900
2 Bed
1 Bath
792 ft²
|
$68,000
-1.31%
04/23/1996
|
M. Joan Medeiros
Coldwell Banker Realty - Andover
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017