21 Westerly St APT 15, Wellesley, MA, 02482 | $540/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
5038 sft

15 Jacob Amsden Rd, Westborough, MA, 01581

3 Bed
2 Bath
1591 sft

420 Baker St, West Roxbury, MA, 02132

3 Bed
3 Bath
1700 sft

15 Dewey Ave, Wilmington, MA, 01887

2 Bed
2 Bath
902 sft

27 Mystic St APT 2, Boston, MA, 02129

Nearby investment properties with comparable prices

2 Bed
2 Bath
1000 sft

99 Pond Ave APT 706, Brookline, MA, 02445

1 Bed
2 Bath
1088 sft

1241-1255 Adams St #B202, Dorchester Center, MA, 02124

2 Bed
2 Bath
1186 sft

15 Bacon St UNIT 2, Waltham, MA, 02451

2 Bed
3 Bath
1742 sft

868 Washington St #868, Norwood, MA, 02062

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 Wellesley at 21 Westerly St APT 15, Wellesley, MA, 02482 offers a 8.39% rental yield on a $785,000 purchase with $5,488/mo rent. Total monthly income registers $5,488/mo, and a $3,842/mo payment leaves $540/mo available for distribution. Annual cash flow reaches $6,486/yr on $258,265 to close, and return on cash invested stands at 22.57% in year one. Equity gained on principal adds $5,065/yr while 5% annual appreciation supports $216,881 over five years. Portfolio math shows five-year ROI at 117.24% and total cumulative return in cash at $302,798. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $5,488/mo property income against a $3,842/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1971

N/A lot

$N/A/sqft

No HOA