21 Thornley St #1DorchesterMA02125
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
Rental property for sale in Dorchester at 21 Thornley St #1, Dorchester, MA, 02125 priced at $598,800 converts $4,205/mo rent into $431/mo cash flow after a $2,931/mo obligation. Total monthly income equals $4,205/mo, and annual cash flow totals $5,168/yr on $197,005 invested. Return on cash invested prints 22.68% in year one, and rental yield reads 8.43% against a $598,800 entry. Equity gained on principal adds $3,864/yr, while 5% annual appreciation compiles into $165,437 by year five. Five-year ROI reaches 117.84% and total cumulative return in cash sums $232,147. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,205/mo property income covering a $2,931/mo payment, not borrower’s personal income.
Condo
Built in 1905
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02125, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,153 (100%) |
| Owner Occupied HU | 4,132 (27.3%) |
| Renter Occupied HU | 9,619 (63.5%) |
| Vacant Housing Units | 1,402 ( 9.3%) |
| Median Home Value | $730,658 |
| Average Home Value | $783,180 |
Housing Distribution
Address Breakdown
Residential
13,667
Single Family
5,015
Multi-Family
8,652
Businesses
562
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