5 Cass Street #12 Boston — Photo 1 of 30
$414,000
Investment Analysis — 5 Cass Street #12
Boston, MA 02132 — West Roxbury
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02132 carries an estimated $2,880/mo in gross rent — about a 4.78% cap rate and $19,799/yr in estimated NOI at the $414,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
845
Style
Condominium
Built
1963
Desirable Monterey Gardens! Top floor, 2 bedroom corner unit overlooking the courtyard. Open living room/dining area with hardwood floors and wall unit A/C. Plenty of natural light with neutral paint colors and hardwood floors throughout. Two spacious bedrooms, both with ample closets. Updated electric. Common laundry and added storage in building. Well maintained complex with professional landscape grounds . Still time for summer fun at the just refurbished in-ground pool! Condo fee includes heat and hot water. This condo comes with 1 parking spot. Strong reserves. Quiet area yet close to all, Star Market Shopping plaza, Centre St. restaurants and shops plus bus line and train into Boston.
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 MLS and other third-party data may be inaccurate or out of date.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
Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Medical Facility • Laundromat • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Third17 x 14
Ceiling Fan(s), Flooring - Hardwood
Dining Room
Lvl Third13 x 8
Flooring - Hardwood
Kitchen
Lvl ThirdFlooring - Vinyl
Master Bedroom
Lvl Third14 x 11
Ceiling Fan(s), Closet, Flooring - Hardwood
Bedroom 2
Lvl Third12 x 11
Listing Agent: Hickmancoen Home Team
Listing Office: William Raveis R. E. & Home Services
MLS® Number: 73552580
