2 Earhart St UNIT 121, Cambridge, MA, 02141 | 5.38% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
6 Bath
4600 sft

560 Concord Ave, Belmont, MA, 02478

2 Bed
2 Bath
1215 sft

32 Harvard St #2, Waltham, MA, 02453

2 Bed
2 Bath
1358 sft

369 Vernon St, Wakefield, MA, 01880

3 Bed
2 Bath
1714 sft

69 Kingman Ave, Revere, MA, 02151

Nearby investment properties with comparable prices

3 Bed
2 Bath
1350 sft

16 Squanto Rd, Weymouth, MA, 02191

3 Bed
2 Bath
1884 sft

27 Locust St, Dedham, MA, 02026

4 Bed
2 Bath
2088 sft

14 River Ave, Revere, MA, 02151

1 Bed
1 Bath
822 sft

10 Rogers St APT 211, Cambridge, MA, 02142

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

Total monthly income runs $4,248/mo, and a $4,640/mo payment. Purchase price stands at $948,000, and rental yield measures 5.38% with $4,248/mo rent. Return on cash invested shows 13.42% in year one, and 5% annual appreciation builds toward $261,915 over five years. Five-year ROI reaches 68.13% and total cumulative return in cash records $212,506. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,248/mo property income covering a $4,640/mo payment rather than investor’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 02141, Cambridge, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,873 (100%)
Owner Occupied HU	2,086 (23.5%)
Renter Occupied HU	6,161 (69.4%)
Vacant Housing Units	626 ( 7.1%)
Median Home Value	$963,768
Average Home Value	$1,101,258