104 King St #2, Dorchester, MA, 02122 | $10/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1000 sft

191 Tall Oaks Dr UNIT C, Weymouth, MA, 02190

2 Bed
1 Bath
1500 sft

727 Commercial St, Weymouth, MA, 02189

2 Bed
1 Bath
807 sft

38 School St #3, Beverly, MA, 01915

2 Bed
1 Bath
653 sft

8 Jackson St #B2, Quincy, MA, 02169

Nearby investment properties with comparable prices

2 Bed
2 Bath
1203 sft

535 Harvard St, Whitman, MA, 02382

1 Bed
1 Bath
644 sft

390 Broadway APT 24, Somerville, MA, 02145

1 Bed
1 Bath
430 sft

5 Kenwood St #1, Somerville, MA, 02144

3 Bed
1 Bath
1245 sft

92 Winthrop Shore Dr #2, Winthrop, MA, 02152

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 Dorchester at 104 King St #2, Dorchester, MA, 02122 uses $172,725 cash to close to unlock $115/yr annual cash flow and $10/mo monthly cash flow. Total monthly income runs $3,319/mo, and a $2,570/mo payment keeps the spread at $10/mo. Purchase price stands at $525,000, and rental yield measures 7.59% with $3,319/mo rent. Return on cash invested shows 20.13% in year one, and 5% annual appreciation builds toward $145,048 over five years. Five-year ROI reaches 104.13% and total cumulative return in cash records $179,865. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,319/mo property income covering a $2,570/mo payment rather than investor’s personal income.

Condo

Built in 1905

N/A lot

$N/A/sqft

No HOA