115 Cottage St #3BostonMA02128
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 115 Cottage St #3, Boston, MA, 02128 listed at $725,000 pairs $4,826/mo rent with a $3,549/mo payment to leave $256/mo cash flow. Total monthly income runs $4,826/mo, and annual cash flow reaches $3,072/yr on $238,525 cash to close. Return on cash invested measures 21.35% in year one, and rental yield registers 7.99% at a $725,000 basis. Equity gained on principal adds $4,678/yr, and annual property appreciation at 5% supports $200,304 by year five. Five-year ROI tracks 110.67% and total cumulative return in cash totals $263,981. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,826/mo property income relative to a $3,549/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1930
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02128, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,400 (100%) |
| Owner Occupied HU | 4,756 (24.5%) |
| Renter Occupied HU | 12,784 (65.9%) |
| Vacant Housing Units | 1,860 ( 9.6%) |
| Median Home Value | $766,192 |
| Average Home Value | $826,123 |
Housing Distribution
Address Breakdown
Residential
17,476
Single Family
8,803
Multi-Family
8,673
Businesses
1,148
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Doyle & Waldron Team • Coldwell Banker Realty - Easton
Mls Name: MLS PIN
Mls ID: #73420392