Owner
$1,201,401
54 ELLERY ST # 1, CAMBRIDGE, MA
Quick Facts
owner occupied
No
vacant
No
corporate owner
No
beds
3
baths
2
sq. ft.
1,220
property type
Condominium Unit (Residential)
hoa
No
About
Residential
Good Condition
Living Area
Garage
1 Story
Steam
Financial Overview
Home Equity
Property
Outstanding Debt
Property
Loan-to-Value Ratio
Property
Property Features
Year Built
1890
Building Size
1,220 sq ft
Lot Size
5,139 sq ft
Lot Size (Acres)
0.12 acres
Distressed Property Status
In Pre-foreclosure
Property
Notice of Sale Filed
Property
Notice of Default Filed
Property
Scheduled for Auction
Property
Filing Date
Property
Property Location Details
Parcel Number (APN)
CAMB M:00135 L:0012000001
County
Middlesex County, Massachusetts
Metro Area
Boston-Cambridge-Newton, MA-NH
Zoning
C1
Neighborhood/Subdivision
—
Lot Number
—
School District
Cambridge School District
Legal Description
—
Tax & Value Information
Market Value (Total)
$1,261,980
Building Value
$0
Land Value
$1,261,980
Annual Property Tax
$6,076
Tax Assessment Year
2025
Assessed Value
$956,900
Last Assessment Year
2025
Original Primary Mortgage
Property
Primary Mortgage Type
Property
Original Secondary Mortgage
Property
Secondary Mortgage Type
Property
Current Mortgage Amount
Property
Current Mortgage Type
Property
Interest Rate
Property
Loan Term
Property
Lender Name
—
Last Sale Contract Date
—
Recording Date
7/15/2014
Sales Document #
2014.1675734
Primary Owner
Property
Co-Owner
Property
Previous Owner
Property
Previous Co-Owner
Property
Recent sales Comparables
Estimated Value:
$0
Average Price per Sq.Ft.: $0.00
Sales Comparables
Real Estate Investment Analysis
Evaluate this property as a fix & flip opportunity
Estimated Profit
$46,488
Return on Investment
15.60%
After Repair Value
$1,321,541
Basic Inputs
Financing
Down Payment
20%
Interest Rate
6.5%
Loan Term (Years)
30
Holding Period (months)
6
Show Advanced Options
Analysis Details
Purchase Price
$1,081,261
Renovation Cost
$60,070
Closing Costs (buying)
$21,625
Holding Costs
$32,805
Selling Costs
$79,292
Total Investment
$297,947
After Repair Value (ARV)
$1,321,541
Total Costs
$1,275,053
Estimated Profit
$46,488
Cash Invested
$276,322
Return on Investment
15.60%
Return on Cash Invested
16.82%
Nearby Schools
No Elementary School nearby
No Middle School nearby
No High School nearby
Properties owned by investors
Income Distributions
Ethnicity Distributions
Chart
Yearly Purchases
Connex Segmentation Clusters
Area Profile for Investors
Quiet Residential
Walkability
Poor
(0 POIs within 1mi)
Amenities Within 0.5mi
0
locations
Schools Within 1mi
0
schools
Area Class
A
class
Investor Insight
This is a quiet residential area with 0 amenities within 1 mile.
The area has limited nearby amenities.
Key features for tenant appeal:
Map Filters
Key Amenities in the Area