103 Belgrade Ave FLOOR 2BostonMA02131
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 103 Belgrade Ave FLOOR 2, Boston, MA, 02131 generates $4,441/mo in rent and, after a $3,402/mo payment, leaves $60/mo in cash flow. Total monthly income is $4,441/mo, and annual cash flow is $723/yr on $228,655 invested. Return on cash invested sits at 20.38% in year one, and rental yield is 7.67% on a $695,000 entry. Equity gained on principal adds $4,485/yr, while 5% annual appreciation builds toward $192,016 over five years. Five-year ROI reaches 105.47% and total cumulative return in cash sums $241,170. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,441/mo property income rather than buyer’s personal income.
Condo
Built in 1905
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02131, Roslindale, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,689 (100%) |
| Owner Occupied HU | 6,509 (51.3%) |
| Renter Occupied HU | 5,417 (42.7%) |
| Vacant Housing Units | 763 ( 6.0%) |
| Median Home Value | $673,929 |
| Average Home Value | $736,627 |
Housing Distribution
Address Breakdown
Residential
11,926
Single Family
9,333
Multi-Family
2,593
Businesses
583
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Collective • Compass
Mls Name: MLS PIN
Mls ID: #73458614