15 Kings Ter, Pembroke, MA, 02359 | $126/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1322 sft

1 Commodore Ct APT 304, Hull, MA, 02045

9 Bed
3 Bath
4400 sft

25 Somerset Pl, Brockton, MA, 02301

3 Bed
1 Bath
1446 sft

68 Partridge Dr, Brockton, MA, 02301

1 Bed
1 Bath
755 sft

130 Broad Reach #302, Weymouth, MA, 02191

Nearby investment properties with comparable prices

2 Bed
2 Bath
1404 sft

66 Suffolk St, Whitman, MA, 02382

3 Bed
2 Bath
1400 sft

9 S Meadow Rd #B, Carver, MA, 02330

4 Bed
1 Bath
1316 sft

23 Fairbanks Rd, Brockton, MA, 02302

2 Bed
2 Bath
1512 sft

266 Monponsett St #303, Halifax, MA, 02338

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 Pembroke at 15 Kings Ter, Pembroke, MA, 02359 priced at $589,900 converts $3,844/mo rent into $126/mo cash flow after a $2,887/mo obligation. Total monthly income equals $3,844/mo, and annual cash flow totals $1,515/yr on $194,077 invested. Return on cash invested prints 20.84% in year one, and rental yield reads 7.82% against a $589,900 entry. Equity gained on principal adds $3,807/yr, while 5% annual appreciation compiles into $162,978 by year five. Five-year ROI reaches 107.97% and total cumulative return in cash sums $209,553. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,844/mo property income covering a $2,887/mo payment, not borrower’s personal income.

Single Family

Built in 1965

0.35 Acres lot

$N/A/sqft

No HOA