22 Bigelow St APT 2BCambridgeMA02139
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 Cambridge at 22 Bigelow St APT 2B, Cambridge, MA, 02139 priced at $875,000 pairs $4,328/mo rent with after a $4,283/mo payment. Total monthly income equals $4,328/mo. Return on cash invested is 15.11% in year one, and rental yield stands at 5.94% on a $875,000 basis. Equity gained on principal adds $5,646/yr, and 5% annual appreciation accumulates to $241,746 by year five. Five-year ROI measures 77.22% and total cumulative return in cash reaches $222,311. For financing, Ziffy Mortgage’s DSCR program evaluates $4,328/mo property income against a $4,283/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1890
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02139, Cambridge, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,981 (100%) |
| Owner Occupied HU | 4,615 (27.2%) |
| Renter Occupied HU | 11,270 (66.4%) |
| Vacant Housing Units | 1,096 ( 6.5%) |
| Median Home Value | $1,225,449 |
| Average Home Value | $1,311,567 |
Housing Distribution
Address Breakdown
Residential
15,576
Single Family
6,039
Multi-Family
9,537
Businesses
1,538
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rob Ramsdell • Gibson Sotheby's International Realty
Mls Name: MLS PIN
Mls ID: #73424815