21 Beacon St APT 5D, Boston, MA, 02108 | $399/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 Beacon St APT 5D, Boston, MA, 02108 | $399/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
1 Bath
1300 sft

78 Kilsyth Rd APT 3, Brighton, MA, 02135

2 Bed
2 Bath
1492 sft

126 Mountain Gate Rd #126, Ashland, MA, 01721

Currently Rented+ 1 more

2 Bed
1 Bath
980 sft

301 Neponset St APT 28, Norwood, MA, 02062

2 Bed
3 Bath
2159 sft

228 Algonquin Trl #228, Ashland, MA, 01721

Nearby investment properties with comparable prices

3 Bed
2 Bath
1722 sft

1210 Highland St, Holliston, MA, 01746

2 Bed
1 Bath
936 sft

1 Glenwood Ave, Hyde Park, MA, 02136

2 Bed
1 Bath
994 sft

127 Beech St, Franklin, MA, 02038

3 Bed
3 Bath
1614 sft

89 E Central St #1, Franklin, MA, 02038

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

Investment property for sale in Boston at 21 Beacon St APT 5D, Boston, MA, 02108 with 5% annual appreciation on a $449,900 basis while $3,235/mo rent supports operations. Total monthly income totals $3,235/mo and a $2,202/mo payment preserves $399/mo for cash returns. Annual cash flow comes to $4,793/yr on $149,142 deployed, and return on cash invested reaches 23.12% in year one. Equity gained on principal adds $2,903/yr, and five-year appreciation sums $124,299 alongside rental yield of 8.63%. Five-year ROI measures 120.23% and total cumulative return in cash totals $179,314.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,235/mo property income versus a $2,202/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 1899

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to The Bellevue a historic concierge building in the heart of Boston. This elegant studio condo offers hardwood floors, natural light, generous closet space, and thoughtful built-ins. Residents enjoy a common roof deck with skyline views, laundry on every floor, a grand marble lobby, and easy access to Boston Common, Newbury Street, and public transit. A perfect city retreat, investment, or pied--terre.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02108, Boston, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,321 (100%)
Owner Occupied HU	799 (34.4%)
Renter Occupied HU	1,079 (46.5%)
Vacant Housing Units	443 (19.1%)
Median Home Value	$1,699,324
Average Home Value	$1,630,510