135 Willard St APT 8, Quincy, MA, 02169 | $827/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

135 Willard St APT 8, Quincy, MA, 02169 | $827/mo Cash Flow | Ziffy

For Sale

Listed for sale 5 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
732 sft

37 Bayberry Dr APT 4, Sharon, MA, 02067

4 Bed
2 Bath
2379 sft

229 Chestnut St, Randolph, MA, 02368

4 Bed
1 Bath
2042 sft

145 W Bacon St, Plainville, MA, 02762

2 Bed
2 Bath
1077 sft

6 Erick Rd APT 52, Mansfield, MA, 02048

Nearby investment properties with comparable prices

2 Bed
1 Bath
985 sft

26 Faxon St APT 2, Stoughton, MA, 02072

1 Bed
1 Bath
704 sft

238 Rock St APT C8, Norwood, MA, 02062

2 Bed
1 Bath
972 sft

2209 Franklin Crossing Rd #2209, Franklin, MA, 02038

1 Bed
1 Bath
1000 sft

18 Prudence Crandall Ln, North Easton, MA, 02356

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

Rental property for sale in Quincy at 135 Willard St APT 8, Quincy, MA, 02169 generates $2,813/mo in rent and, after a $1,542/mo payment, leaves $827/mo in cash flow. Total monthly income is $2,813/mo, and annual cash flow is $9,928/yr on $104,423 invested. Return on cash invested sits at 29.42% in year one, and rental yield is 10.72% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 153.99% and total cumulative return in cash sums $160,805. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,813/mo property income rather than buyer’s personal income.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

More details about the property

Centrally located just minutes to 93 and public transit, 135 Willard St #8 gives you the opportunity to both customize your home and live affordably just minutes from Boston. Featuring 2 bedrooms, 1 bathroom, and a wonderfully open kitchen/dining/living area, this home works for a variety of buyers who want stability at an attractive price point. Easy to show, offers due 12/22 at noon.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02169, Quincy, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	30,854 (100%)
Owner Occupied HU	11,085 (35.9%)
Renter Occupied HU	18,123 (58.7%)
Vacant Housing Units	1,646 ( 5.3%)
Median Home Value	$687,048
Average Home Value	$773,523