1 Nassau St UNIT 2207BostonMA02111
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
Rental property for sale in Boston at 1 Nassau St UNIT 2207, Boston, MA, 02111 generates $6,329/mo in rent and, after a $4,772/mo payment, leaves $184/mo in cash flow. Total monthly income is $6,329/mo, and annual cash flow is $2,206/yr on $320,775 invested. Return on cash invested sits at 20.75% in year one, and rental yield is 7.79% on a $975,000 entry. Equity gained on principal adds $6,292/yr, while 5% annual appreciation builds toward $269,375 over five years. Five-year ROI reaches 107.46% and total cumulative return in cash sums $344,691. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $6,329/mo property income rather than buyer’s personal income.
Condo
Built in 2004
N/A 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: John D. Conroy • East Coast Realty, Inc.
Mls Name: MLS PIN
Mls ID: #73466278