15 N Beacon St #417AllstonMA02134
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 #417, Allston, MA, 02134 offers a 7.83% rental yield on a $560,000 purchase with $3,655/mo rent. Total monthly income registers $3,655/mo, and a $2,741/mo payment leaves $125/mo available for distribution. Annual cash flow reaches $1,504/yr on $184,240 to close, and return on cash invested stands at 20.88% in year one. Equity gained on principal adds $3,614/yr while 5% annual appreciation supports $154,718 over five years. Portfolio math shows five-year ROI at 108.16% and total cumulative return in cash at $199,265. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,655/mo property income against a $2,741/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
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: Yang Pan • Massachusetts Bay Realty Advisors, LLC
Mls Name: MLS PIN
Mls ID: #73468095