165 Cottage St APT 611ChelseaMA02150
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 Chelsea at 165 Cottage St APT 611, Chelsea, MA, 02150 listed at $499,999 pairs $3,439/mo rent with a $2,447/mo payment to leave $288/mo cash flow. Total monthly income runs $3,439/mo, and annual cash flow reaches $3,454/yr on $165,750 cash to close. Return on cash invested measures 21.99% in year one, and rental yield registers 8.25% at a $499,999 basis. Equity gained on principal adds $3,226/yr, and annual property appreciation at 5% supports $138,141 by year five. Five-year ROI tracks 114.15% and total cumulative return in cash totals $189,211. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,439/mo property income relative to a $2,447/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02150, Chelsea, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,150 (100%) |
| Owner Occupied HU | 3,756 (24.8%) |
| Renter Occupied HU | 10,484 (69.2%) |
| Vacant Housing Units | 910 ( 6.0%) |
| Median Home Value | $529,074 |
| Average Home Value | $565,250 |
Housing Distribution
Address Breakdown
Residential
13,216
Single Family
5,215
Multi-Family
8,001
Businesses
986
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joaquin Lemus • Keller Williams Realty Evolution
Mls Name: MLS PIN
Mls ID: #73433366