2 Ellery SqCambridgeMA02138
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 Cambridge at 2 Ellery Sq, Cambridge, MA, 02138 offers a 7.89% rental yield on a $1,550,500 purchase with $10,200/mo rent. Total monthly income registers $10,200/mo, and a $7,589/mo payment leaves $427/mo available for distribution. Annual cash flow reaches $5,129/yr on $502,362 to close, and return on cash invested stands at 21.39% in year one. Equity gained on principal adds $10,005/yr while 5% annual appreciation supports $428,375 over five years. Portfolio math shows five-year ROI at 110.84% and total cumulative return in cash at $556,838. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $10,200/mo property income against a $7,589/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1979
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02138, Cambridge, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,378 (100%) |
| Owner Occupied HU | 5,322 (32.5%) |
| Renter Occupied HU | 9,285 (56.7%) |
| Vacant Housing Units | 1,771 (10.8%) |
| Median Home Value | $1,451,585 |
| Average Home Value | $1,501,907 |
Housing Distribution
Address Breakdown
Residential
15,915
Single Family
5,951
Multi-Family
9,964
Businesses
1,527
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A