15 N Beacon St #1012AllstonMA02134
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 Allston at 15 N Beacon St #1012, Allston, MA, 02134 uses $190,820 cash to close to unlock $1,586/yr annual cash flow and $132/mo monthly cash flow. Total monthly income runs $3,788/mo, and a $2,839/mo payment keeps the spread at $132/mo. Purchase price stands at $580,000, and rental yield measures 7.84% with $3,788/mo rent. Return on cash invested shows 20.89% in year one, and 5% annual appreciation builds toward $160,243 over five years. Five-year ROI reaches 108.25% and total cumulative return in cash records $206,565. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,788/mo property income covering a $2,839/mo payment rather than investor’s personal income.
Condo
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02134, Allston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,236 (100%) |
| Owner Occupied HU | 1,238 (11.0%) |
| Renter Occupied HU | 9,202 (81.9%) |
| Vacant Housing Units | 796 ( 7.1%) |
| Median Home Value | $686,040 |
| Average Home Value | $763,341 |
Housing Distribution
Address Breakdown
Residential
10,368
Single Family
2,497
Multi-Family
7,871
Businesses
687
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Michael McKay • Concept Properties
Mls Name: MLS PIN
Mls ID: #73416733