$203,000
●
Condo -
Off Market
31 Elliott #3C
Beverly, MA
2 Beds
1 Bath
796 Ft²
$378,704
RealtyHop Estimate
84.82%
Since Mar 1, 2015
National-US
Primary Model
About This Property
Lovely, Modern 2 BR corner unit, at Elliott Place
Condominiums in the Heart of Beverly, good size living room that
can also fit a dinning room table, open to a beautiful
Kitchen with granite countertops, stainless steel appliances,
Granite Kitchen Island perfect for Entertaining while you cook!
lots of cabinet space.Washer and Dryer in unit will stay as a gift.
large closets. Additional Private locked Storage Room in Basement.
Brand New water heater installed in 2014. Nice common area
downstairs with full kitchen & bathroom & exercise equipment.TWO
deeded and assigned off-street parking spaces. a short walk
to downtown, restaurants and beach. Minutes away from commuter rail
and Cummings Center. Don't miss this opportunity!
Unit Size
796 Ft²
Days on Market
-
Land Size
-
Price per sqft
$257
Property Type
Condo
Property Taxes
$205
HOA Dues
$299
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 #71767756)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Feb 27, 2015 | Sold | ||
| Sold | |||
| Nov 11, 2014 | Listed by Vadala Real Estate | $204,900 | |
| Listed by Vadala Real Estate | |||
Property Highlights
Air Conditioning
Parking Available
Interior Details
Level: Third
Features: Closet, Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Stainless Steel Appliances
Level: Third
Features: Closet, Flooring - Wall to Wall Carpet
Features: Bathroom - Full
Level: Third
Features: Closet, Flooring - Wall to Wall Carpet
Level: Third
Level: Third
Features: Flooring - Wall to Wall Carpet
Full Bathrooms: 1
Appliances: Range, Dishwasher, Disposal, Microwave, Refrigerator, Washer, Dryer, Gas Water Heater, Utility Connections for Gas Range, Utility Connections for Gas Oven, Utility Connections for Gas Dryer
Flooring Type: Carpet, Hardwood
Laundry Features: Laundry Closet, Third Floor, In Unit, Washer Hookup
Rooms: 4
Basement: Y
Parking Details
Parking Features: Off Street
Exterior Details
Entry Level: 3
Security Features: Intercom
Year Built Source: Public Records
Year Built Details: Actual
PropertySubType: Condominium
Structure Type: Garden
Stories (Total): 1
Building Area Units: Square Feet
Lead Paint: None
Lot Size Units: Acres
Zoning: RMD
Parcel Number: 4641796
Water Source: Public
Financial Details
Tax Assessed Value: $173,500
Tax Annual Amount: $2,457
Utilities Details
Utilities: for Gas Range, for Gas Oven, for Gas Dryer, Washer Hookup
Cooling Type: Window Unit(s)
Heating Type: Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Heat, Water, Sewer, Maintenance Structure, Maintenance Grounds, Snow Removal, Trash
HOA/Condo/Coop Amenities: Hot Water, Fitness Center, Storage
HOA Fee: $299
Community Features: Public Transportation, Shopping, Park, Medical Facility, Laundromat, House of Worship, Public School
Pets Allowed: Yes w/ Restrictions
Management: Professional - Off Site
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017