1 Nassau St UNIT 1205BostonMA02111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Boston at 1 Nassau St UNIT 1205, Boston, MA, 02111 uses $197,071 cash to close to unlock $24,161/yr annual cash flow and $2,013/mo monthly cash flow. Total monthly income runs $5,789/mo, and a $2,932/mo payment keeps the spread at $2,013/mo. Purchase price stands at $599,000, and rental yield measures 11.6% with $5,789/mo rent. Return on cash invested shows 32.32% in year one, and 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 169.52% and total cumulative return in cash records $334,078. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,789/mo property income covering a $2,932/mo payment rather than investor’s personal income.
Condo
Built in 2004
1,059 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02111, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,709 (100%) |
| Owner Occupied HU | 1,035 (22.0%) |
| Renter Occupied HU | 2,958 (62.8%) |
| Vacant Housing Units | 716 (15.2%) |
| Median Home Value | $1,128,543 |
| Average Home Value | $1,267,136 |
Housing Distribution
Address Breakdown
Residential
4,889
Single Family
282
Multi-Family
4,607
Businesses
1,048
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Richard Hornblower • Coldwell Banker Realty - Boston
Mls Name: MLS PIN
Mls ID: #73459214