Investment Analysis — 21B Kent Court #B

Somerville, MA 02143

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02143 carries an estimated $3,470/mo in gross rent — about a 1.93% cap rate and $18,346/yr in estimated NOI at the $949,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,004

Style

Condominium

Built

1914

***SPECIAL 4.125% FINANCING IN YEAR 1*** EXCEPTIONAL QUALITY... FANTASTIC INCENTIVES with SELLER PAID CONDO FEES FOR TWO YEARS AND A TWO YEAR BUILDERS WARRANTY .. SLEEK SUNNY ULTRA MODERN TOTAL GUT RENOVATION..OFF STREET NON TANDEM PARKING! JUST OVER HALF MILE TO HARVARD RED LINE & UNDER HALF A MILE TO THE GILMAN SQ GREEN LINE! Beautiful high end finishes. Stringent quality standards. Great attention to detail. Stunning open floor plan. Vibrant Contemporary Euro flair with metal accent roofs, designer LED ligthing fixtures, wide plank solid oak oak flrs...flat panel drs w/ transluchent natural light strips. DREAM CHEF'S KITCHEN Bosch Pro Quality Appliances with large quartz waterfall breakfast island including Euro nuvo designer pendants. PRIMARY SUITE with side by side closets including a stunning luxury bath with brushed metal trims. Double siiders to BIG EXCLUSIVE USE REAR DECK. FANTASTIC SOUND PROOFING with an extra layer of upgraded sound proof dense glass, closed cell insulation, double sheetrock exterior walls & geofoam block wall trench. Separate Exclusive Use Storage Room. HERS RATED FOR EXCEPTIONAL ENERGY EFFICIENCY! Incredible location... Rated a WALKER'S PARADISE Walk Score of 96...BIKER'S PARADISE Bike Score of 97.

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 MLS and other third-party data may be inaccurate or out of date.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