$560,000
●
Multifamily -
Off Market
77 Floyd St
Everett, MA 02149
6 Beds
2 Baths
2,875 Ft²
$858,441
RealtyHop Estimate
48.03%
Since Sep 1, 2018
MA-Boston
Primary Model
About This Property
Make this 2 Family home shine again! This 2 family home has lots of
potential. 1st-floor unit features hardwood floors and 2 spacious
beds with Living, dining, and kitchen. 2nd unit has hardwoods & 2
levels w/ 4 beds, office and enclosed porch as well as Living,
dining, and kitchen. Very high ceiling basement with interior &
exterior access could possibly add finished living space. Tiered
patio and Garage in the back as well as a long driveway for lots of
off street parking. Easy access to the soon to be completed Wynn
Casino Resort! Public transportation (Wellington T Station),
shopping, restaurants, schools, the fermentation district featuring
Night Shift Brewery, Bone Up Brewing Co and Short Path Distillery,
Charlestown, Cambridge, Boston Hospitals as well as major highways
and Public Beach the next town over make this a GREAT PLACE to
live! Come see it at the first showing!
Unit Size
2,875 Ft²
Days on Market
-
Land Size
0.10 acres
Price per sqft
$202
Property Type
Multifamily
Property Taxes
$522
HOA Dues
-
Year Built
1930
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: 6 months ago (MLSPIN #72295983)
Price History
Property Highlights
Garage
Parking Available
Parking Details
Has Garage
Has Open Parking
Parking Features: Off Street, Paved Drive
Garage Spaces: 2
Interior Details
Full Bathrooms: 2
Interior Features: Ceiling Fan(s), Living Room, Dining Room, Kitchen, Family Room, Office/Den
Appliances: Range
Flooring Type: Wood, Hardwood
Rooms: 14
Basement: Full, Walk-Out Access, Interior Entry
Exterior Details
Square Footage: 2875
Year Built Source: Public Records
Year Built: 1930
Waterfront Features: 1 to 2 Mile To Beach, Beach Ownership(Public)
Building Area Total: 2875
Levels: 3
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Enclosed, Patio
Lot Features: Wooded
Lot Size Area: 0.1
Lot Size Units: Acres
Lot Size Acres: 0.1
Lot Size Square Feet: 4504
Water Source: Public
Financial Details
Tax Assessed Value: $433,500
Tax Annual Amount: $6,260
Utilities Details
Sewer : Public Sewer
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 |
|---|---|---|---|---|---|---|---|
|
03/11/2020
|
3 Bed
|
2 Bath
|
2000 ft²
|
$679,000
3 Bed
2 Bath
2000 ft²
|
$630,000
-7.22%
07/07/2020
|
Arielle Dawkins
Boston Harbor Real Estate
| |
|
03/21/2018
| |
6 Bed
|
2 Bath
|
2875 ft²
|
$579,900
6 Bed
2 Bath
2875 ft²
|
$560,000
-3.43%
08/03/2018
|
Jason Goldfarb
Cameron Real Estate Group, Inc.
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017