Investment Analysis — 72 E Water St #72

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 3.59% cap rate and $17,032/yr in estimated NOI at the $474,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,756

Style

Condominium

Built

1968

Move-in ready end-unit townhouse in the desirable Brookside community! This sun-filled 2-bedroom home offers comfortable living with the added flexibility of a bonus room, perfect for a home office, guest room, or additional living space. The end-unit location provides added privacy and natural light, while the attached garage and attic storage offer plenty of practical storage space. Enjoy the ease of condo living with a well-maintained community and in-ground swimming pool, giving you more time to enjoy the outdoors without the upkeep of a large yard. Conveniently located near major highways, schools, the library, downtown North Andover, walking trails, restaurants, and local amenities. A wonderful opportunity to enjoy all that North Andover has to offer in a convenient, low-maintenance setting! (Garage photo was edited to remove seller's items).

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 MLS and other third-party data may be inaccurate or out of date.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