Investment Analysis — 1 Rollins Street #PKG #14

Boston, MA 02118 — South End

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a home in 02118 carries an estimated $2,110/mo in gross rent — about a 16.19% cap rate and $17,807/yr in estimated NOI at the $110,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

Style

Condominium

Built

2002

Amazing opportunity to own a FULL GARAGE SPACE at Rollins Square. The WIDE space is located on the MAIN LEVEL of the garage which is WELL-LIT and has HIGH CEILINGS to accommodate LARGE VEHICLES. Conveniently located near the garage entrance/exit and the elevator for street level access! Rollins Square garage is unique as you don't have to live in the building to own a space & you can rent it outside the association. Winter is coming do not miss this opportunity!

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.