12 Isabella St APT 3BostonMA02116
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 12 Isabella St APT 3, Boston, MA, 02116 offers a 7.73% rental yield on a $469,000 purchase with $3,020/mo rent. Total monthly income registers $3,020/mo, and a $2,296/mo payment leaves $63/mo available for distribution. Annual cash flow reaches $762/yr on $155,474 to close, and return on cash invested stands at 20.4% in year one. Equity gained on principal adds $3,026/yr while 5% annual appreciation supports $129,576 over five years. Portfolio math shows five-year ROI at 105.63% and total cumulative return in cash at $164,227. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,020/mo property income against a $2,296/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1920
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02116, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,139 (100%) |
| Owner Occupied HU | 4,380 (33.3%) |
| Renter Occupied HU | 7,071 (53.8%) |
| Vacant Housing Units | 1,688 (12.8%) |
| Median Home Value | $1,591,640 |
| Average Home Value | $1,583,967 |
Housing Distribution
Address Breakdown
Residential
12,510
Single Family
1,122
Multi-Family
11,388
Businesses
2,158
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: O'Connor & Highland • Keller Williams Back Bay
Mls Name: LINK
Mls ID: #240682