Investment Analysis — 22 Mill Pond #22

North Andover, MA 01845

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01845 carries an estimated $2,990/mo in gross rent — about a 2.56% cap rate and $13,078/yr in estimated NOI at the $509,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,211

Style

Condominium

Built

1974

Much-Sought-After Mill Pond Townhome! Enjoy the best of both worlds—peaceful surroundings close to schools, shopping, major highways, two ponds, and scenic hiking trails. Lovingly cared for by the same owners for 36 years, this well-maintained townhome offers an inviting layout and an opportunity to bring your own style and decorating ideas. The main level features an eat-in kitchen, spacious living room, half bath, and a large private deck overlooking the natural surroundings. Upstairs, you'll find two generously sized bedrooms, including a primary suite with its own full bath, plus a second full bath and convenient laundry area. The walk-out lower level offers additional living space with a large gathering room, sliders overlooking the backyard, and potential for a third bedroom, home office, or guest space. A second outdoor deck provides another place to relax and enjoy the setting. A wonderful opportunity to make Mill Pond your own—just in time for the holidays!

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 MLS and other third-party data may be inaccurate or out of date.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