200 Captains Row APT 208ChelseaMA02150
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 200 Captains Row APT 208, Chelsea, MA, 02150 uses $155,507 cash to close to unlock $6,544/yr annual cash flow and $545/mo monthly cash flow. Total monthly income runs $3,502/mo, and a $2,296/mo payment keeps the spread at $545/mo. Purchase price stands at $469,100, and rental yield measures 8.96% with $3,502/mo rent. Return on cash invested shows 24.12% in year one, and 5% annual appreciation builds toward $129,604 over five years. Five-year ROI reaches 125.58% and total cumulative return in cash records $195,278. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,502/mo property income covering a $2,296/mo payment rather than investor’s personal income.
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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A