21 Beacon St APT 6DBostonMA02108
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 Boston at 21 Beacon St APT 6D, Boston, MA, 02108 with 5% annual appreciation on a $449,999 basis while $2,932/mo rent supports operations. Total monthly income totals $2,932/mo and a $2,203/mo payment preserves $95/mo for cash returns. Annual cash flow comes to $1,143/yr on $149,175 deployed, and return on cash invested reaches 20.68% in year one. Equity gained on principal adds $2,904/yr, and five-year appreciation sums $124,326 alongside rental yield of 7.82%. Five-year ROI measures 107.13% and total cumulative return in cash totals $159,809.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,932/mo property income versus a $2,203/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1899
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
2,190
Single Family
424
Multi-Family
1,766
Businesses
1,159
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ally Forbes • Forbes Real Estate, LLC
Mls Name: MLS PIN
Mls ID: #73443191