49 Kingston #49 North Andover — Photo 1 of 32
$380,000
Investment Analysis — 49 Kingston #49
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 4.55% cap rate and $17,294/yr in estimated NOI at the $380,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
892
Style
Condominium
Built
1966
Welcome to Village Green! This spacious 2-bedroom townhouse offers three levels of living in a convenient North Andover location. The main level features a bright living room and updated eat-in kitchen with granite countertops, white cabinetry, and stainless steel appliances. Upstairs you'll find two generously sized bedrooms and a full bath. Beyond the 892 sq. ft. of above-grade living area, the finished lower level offers an additional 400 square feet of flexible space, currently used as a bedroom area and home office, along with in-unit laundry and additional storage. Enjoy a very reasonable HOA fee that covers heat, hot water, gas, water, sewer, master insurance, exterior maintenance, landscaping, and snow removal—along with community amenities including an in-ground pool, basketball court, and expansive green space! Convenient to shopping, dining, and major routes. OPEN HOUSE: SATURDAY 11:30-1:00 & SUNDAY 11:00-12:30!
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Freezer • Washer • Dryer • ENERGY STAR Qualified Refrigerator • Cooktop • Oven
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First21 x 20
Closet, Flooring - Vinyl, Recessed Lighting, Flooring - Engineered Hardwood
Kitchen
Lvl Main,First21 x 9
Closet, Flooring - Stone/Ceramic Tile, Pantry, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Cabinets - Upgraded, Exterior Access, Recessed Lighting, Remodeled, Lighting - Overhead
Office
Lvl Basement8.5 x 12
Flooring - Vinyl
Primary Bedroom
Lvl Second17 x 13.5
Closet, Flooring - Wall to Wall Carpet, Recessed Lighting
Bedroom 2
Lvl Second12.5 x 14
Bathroom 1
Lvl Second7.5 x 9
Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Countertops - Upgraded
Listing Agent: Zachary Endicott
Listing Office: RE/MAX Encore
MLS® Number: 73583986
