$483,000
●
Condo -
Off Market
650 Brookside Dr #G
Andover, MA 01810
3 Beds
2 Baths
1,163 Ft²
$3,335
Est. Monthly
$456
HOA / Fees
5.86%
Cap Rate
About This Property
Discover this well-maintained 3-bedroom, 2-bathroom top floor condo
in the desirable, family-friendly Brookside Community. Conveniently
located near top-rated schools-High Plain Elementary, Wood Hill
Middle, and Andover High-and just minutes from I-93 for easy
commuting. The spacious living room features vaulted ceilings, a
cozy fireplace, and access to a private balcony. The kitchen
includes stainless steel appliances, an island, and opens to the
dining area. Hardwood floors run throughout the living and dining
spaces, as well as the third bedroom. Enjoy central air and heat,
along with two deeded parking spots right next to the unit.
Community amenities include a clubhouse, pool, basketball court,
and a movie room-perfect for both relaxation and recreation.
Unit Size
1,163 Ft²
Days on Market
-
Land Size
-
Price per sqft
$420
Property Type
Condo
Property Taxes
$477
HOA Dues
$456
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: 2 years ago (MLSPIN #73371567)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jul 30, 2025 | Sold | ||
| Sold | |||
| Jul 8, 2025 | In contract | - | |
| In contract | |||
| Jun 18, 2025 | Price Increased |
$489,000
↑ $144K
(41.7%) | |
| Price Increased | |||
| May 22, 2025 | Relisted | $345,000 | |
| Relisted | |||
| May 12, 2025 | In contract | - | |
| In contract | |||
Show More
Property Highlights
Parking Available
Air Conditioning
Fireplace
Parking Details
Parking Features: Assigned
Interior Details
Full Bathrooms: 2
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Washer, Dryer
Flooring Type: Carpet, Hardwood
Laundry Features: In Unit
Rooms: 6
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: N
Exterior Details
Square Footage: 1163
Year Built Source: Public Records
Year Built: 1989
Building Name: Brookside
Building Area Total: 1163
Building Area Units: Square Feet
Patio and Porch Features: Deck
Lot Size Units: Acres
Tax Lot: 0650G
Water Source: Public
Financial Details
Tax Map Number: 00127
Tax Assessed Value: $458,100
Tax Annual Amount: $5,722
Utilities Details
Cooling Type: Central Air, Unit Control
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Road Maintenance
HOA/Condo/Coop Amenities: Hot Water, Pool, Tennis Court(s), Playground, Recreation Facilities, Clubhouse
HOA Fee: $456
HOA Fee Frequency: Monthly
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 |
|---|---|---|---|---|---|---|---|
|
05/08/2025
|
3 Bed
|
2 Bath
|
1163 ft²
|
$499,000
3 Bed
2 Bath
1163 ft²
|
$483,000
-3.21%
07/30/2025
|
Ted Han
United Real Estate, LLC
| |
|
07/05/2023
|
3 Bed
|
2 Bath
|
1163 ft²
|
$415,000
3 Bed
2 Bath
1163 ft²
|
$440,000
+6.02%
08/16/2023
|
Windward & Main Realty Group
William Raveis R.E. & Home Services
| |
|
05/19/2021
|
3 Bed
|
2 Bath
|
1163 ft²
|
$399,900
3 Bed
2 Bath
1163 ft²
|
$399,900
06/30/2021
|
Kathy Ruggieri
ERA Millennium
| |
|
09/18/2020
|
3 Bed
|
2 Bath
|
1163 ft²
|
$339,900
3 Bed
2 Bath
1163 ft²
|
$345,000
+1.50%
10/28/2020
|
Maureen Keller
United Real Estate, LLC
| |
|
09/02/2016
|
3 Bed
|
2 Bath
|
1163 ft²
|
$269,900
3 Bed
2 Bath
1163 ft²
|
$269,900
10/24/2016
|
John Maiola
William Raveis R.E. & Home Services
| |
|
03/09/2016
|
3 Bed
|
2 Bath
|
1163 ft²
|
$254,900
3 Bed
2 Bath
1163 ft²
|
$260,000
+2.00%
06/23/2016
|
The Deborah Lucci Team
William Raveis R.E. & Home Services
| |
|
06/24/2008
|
3 Bed
|
2 Bath
|
1163 ft²
|
$269,900
3 Bed
2 Bath
1163 ft²
|
$262,000
-2.93%
11/24/2008
|
Judy M. Tinkham
Tinkham Realty, Inc.
| |
|
11/17/2007
|
3 Bed
|
2 Bath
|
1163 ft²
|
$279,000
3 Bed
2 Bath
1163 ft²
|
$270,000
-3.23%
07/21/2008
|
Lisa Figueiredo
Leading Edge Real Estate
| |
|
07/28/2004
|
3 Bed
|
2 Bath
|
1163 ft²
|
$289,000
3 Bed
2 Bath
1163 ft²
|
$291,500
+0.87%
10/27/2004
|
Cheryl Herzog
North Point
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017