Investment Analysis — 180 Green Street #411

Melrose, MA 02176

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02176 carries an estimated $2,820/mo in gross rent — about a 2.57% cap rate and $12,845/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,058

Style

Condominium

Built

1986

Welcome home to this freshly painted 2-bedroom, 2-full-bath condominium offering comfort, style, and convenience. The spacious living room and dining room combination creates an inviting living area that opens onto a furnished balcony, extending your living space and providing a wonderful spot to read a book or entertain. The primary bedroom features a walk-in closet, direct access to the balcony and new wall air conditioner. The second bedroom also offers a spacious bathroom, double closet and a new wall air conditioner. The stylish and functional kitchen is thoughtfully updated with maple cabinetry, a wall oven, new countertop electric range, dishwasher, and refrigerator. Levolor window treatments are installed throughout the condominium, including the balcony, offering added privacy and a polished finishing touch .This home offers new flooring, excellent closet space, oversized bathrooms, and extra-wide doorways, providing both comfort and functionality. Two new wall air-conditioning units provide additional comfort. Laundry is located on level 4. Enjoy the convenience of a one-car garage, one outside parking spot and ample visitor parking, along with an array of desirable building amenities, including a fitness center, racquetball court, bike storage, and private property storage. Ideally located with convenient access to the commuter rail and Oak Grove, Whole Foods, charming local shops and restaurants. This well-maintained condominium combines comfortable living, thoughtful updates, private outdoor space, and an excellent location—an inviting place to be at home! Seller's will leave the balcony furniture and Sony wall TV as gifts.

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.