21 Worcester Sq APT 2, Boston, MA, 02118 | 5.31% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

21 Worcester Sq APT 2, Boston, MA, 02118 | 5.31% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

2 Bed
1 Bath
1170 sft

17 Park Vale APT 2, Brookline, MA, 02446

2 Bed
2 Bath
1260 sft

251 Heath St APT 220, Jamaica Plain, MA, 02130

3 Bed
3 Bath
1763 sft

182 Needham St, Dedham, MA, 02026

3 Bed
3 Bath
1904 sft

24 Melba Way, Hyde Park, MA, 02136

Nearby investment properties with comparable prices

6 Bed
3 Bath
2735 sft

61 Clifford St, Roxbury, MA, 02119

4 Bed
2 Bath
1820 sft

63 Oakdale Rd, Newton, MA, 02459

6 Bed
4 Bath
3345 sft

119 Blue Hill Ave, Roxbury, MA, 02119

3 Bed
3 Bath
2294 sft

94 School St, Wayland, MA, 01778

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 Worcester Sq APT 2, Boston, MA, 02118 offers a 5.31% rental yield on a $999,000 purchase with $4,423/mo rent. 22% in year one. Equity gained on principal adds $6,446/yr while 5% annual appreciation supports $276,005 over five years. Portfolio math shows five-year ROI at 67.09% and total cumulative return in cash at $220,502. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,423/mo property income against a $4,890/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1865

850 sqft lot

$N/A/sqft

No HOA

More details about the property

Experience the charm and sophistication of South End living in this parlor-level 2-bedroom, 1-bath condominium overlooking the iconic Worcester Square fountain. Offering 850 sq ft of well-designed living space, this home blends historic character with modern updates, featuring soaring ceilings, hardwood floors, and oversized bow front windows that flood the interior with natural light. The recently updated kitchen is equipped with stainless steel appliances, 42-inch cabinetry, and a breakfast bar that seats four, perfect for entertaining. A beautifully renovated bathroom includes two sinks, a soaking tub and contemporary finishes, while an in-unit storage closet provides added convenience. A private deck off the 2nd BR has updated trex decking. Nestled on a tree-lined square close to some of the best South End restaurants and cafes, galleries, parks and shopping, Silver Line T and BlueBikes stations close by.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02118, Boston, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	16,315 (100%)
Owner Occupied HU	4,206 (25.8%)
Renter Occupied HU	10,816 (66.3%)
Vacant Housing Units	1,293 ( 7.9%)
Median Home Value	$1,248,113
Average Home Value	$1,364,634