1 Dana St APT 2, Cambridge, MA, 02138 | 7.15% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1 Dana St APT 2, Cambridge, MA, 02138 | 7.15% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
1119 sft

30 Coppersmith Way #209, Canton, MA, 02021

1 Bed
1 Bath
1027 sft

30 Coppersmith Way #103, Canton, MA, 02021

1 Bed
1 Bath
1027 sft

Jameson Plan, 399 Neponset, Canton, MA, 02021

1 Bed
1 Bath
1119 sft

30 Coppersmith Way #109, Canton, MA, 02021

Nearby investment properties with comparable prices

2 Bed
1 Bath
738 sft

10 Commonwealth Ct APT 6, Brighton, MA, 02135

1 Bed
1 Bath
697 sft

35 Glencoe St APT 43, Brighton, MA, 02135

1 Bed
1 Bath
609 sft

550 Centre St APT 15, Jamaica Plain, MA, 02130

2 Bed
3 Bath
1739 sft

116 Milton St UNIT 231, Dedham, MA, 02026

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Cambridge at 1 Dana St APT 2, Cambridge, MA, 02138 offers a 7.15% rental yield on a $475,000 purchase with $2,831/mo rent. 67% in year one. Equity gained on principal adds $3,065/yr while 5% annual appreciation supports $131,234 over five years. Portfolio math shows five-year ROI at 96.36% and total cumulative return in cash at $151,735. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,831/mo property income against a $2,325/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1910

N/A lot

$N/A/sqft

No HOA

More details about the property

Fully Renovated 1 Bed 1 Bath unit, Steps to Harvard Square! Spacious Bedroom and Nice Living Room Space! Must See Unit! New Beautiful Stainless Kitchen. Full Tub and Shower. Large, well-manicured backyard with a stone BBQ Portion and a Table area for usage!! Direct Front and Back Entrances. 5-minute walk to Harvard Square.Storage Included.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02138, Cambridge, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,378 (100%)
Owner Occupied HU	5,322 (32.5%)
Renter Occupied HU	9,285 (56.7%)
Vacant Housing Units	1,771 (10.8%)
Median Home Value	$1,451,585
Average Home Value	$1,501,907