38 Dunham Road #204 Beverly — Photo 1 of 28
$384,900
Investment Analysis — 38 Dunham Road #204
Beverly, MA 01915
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01915 carries an estimated $2,680/mo in gross rent — about a 3.72% cap rate and $14,310/yr in estimated NOI at the $384,900 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,014
Style
Condominium
Built
1988
Move right in to this spacious, garden-style 2-bedroom condo offering over 1,000 sq ft of single-level living. This well laid out unit features a bright living area, central air, newer hardwood and tile flooring throughout, and an updated kitchen with island, cabinets, and countertops completed in 2021. New roof, siding and windows, plus in-building laundry, common outdoor area, 1 parking space, and two dedicated storage units. Conveniently located near beaches, parks, schools, multiple commuter rail stations, downtown, the waterfront, shopping, dining, Whole Foods, and the new North Shore Crossing retail center.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Medical Facility • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstKitchen
Lvl FirstMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstBathroom 1
Lvl FirstListing Agent: Nicholas Piraino
Listing Office: Realty One Group Nest
MLS® Number: 73561393
