Investment Analysis — 160 Green Street #1

Melrose, MA 02176

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02176 carries an estimated $3,380/mo in gross rent — about a 2.11% cap rate and $17,932/yr in estimated NOI at the $849,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,835

Style

Condominium

Built

2015

Spacious three-bedroom, two-bath corner unit townhouse with two parking spaces. Built in 2015, this bright and inviting home features an open floor plan, hardwood flooring, high ceilings, and generously sized living and dining areas. The kitchen is well-appointed with granite countertops, stainless steel appliances, and plenty of space for everyday living and entertaining. All three bedrooms are comfortably sized, including a primary suite with a private bath and walk-in closet. Ideally located in a residential neighborhood just one block from Whole Foods, restaurants, pharmacies, and other everyday conveniences. Public transportation is also within easy walking distance, offering a great combination of space, comfort, and accessibility.

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 MLS and other third-party data may be inaccurate or out of date.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.