123-125 Water St #123 Newburyport — Photo 1 of 24
$1,100,000
Investment Analysis — 123-125 Water St #123
Newburyport, MA 01950
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01950 carries an estimated $3,080/mo in gross rent — about a 1.51% cap rate and $16,663/yr in estimated NOI at the $1,100,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,178
Style
Condominium
Built
1850
Newburyport: prime in-town location meets waterfront lifestyle. This striking three-level townhouse puts you steps from downtown Newburyport's shops, restaurants, and harbor, with river views right from home. Granite and stainless steel kitchen. Fireplaced living room with custom built-ins opening to a private deck. Hardwood floors throughout the main level. Upstairs, a spacious primary suite with large walk-in closet, in-suite laundry, and its own private deck overlooking the water. Third level provides two additional bedrooms and bath. Two dedicated parking spaces for the rare occasion you'll need a car. With the Harbor Walk, Rail Trail, Sea Wall and boat launch right outside your door, this is coastal Newburyport living at its finest — don't miss this one!
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Floorplan Breakdown
Structural Layout
Dining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl FirstPrimary Bedroom
Lvl SecondBedroom 2
Lvl ThirdBedroom 3
Lvl ThirdBathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl ThirdListing Agent: Richard Zaniboni
Listing Office: RE/MAX Bentley's
MLS® Number: 73565846
