Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Cambridge at 22 Cottage Park Ave UNIT 1, Cambridge, MA, 02140 priced at $989,000 converts $4,856/mo rent into after a $4,841/mo obligation. Total monthly income equals $4,856/mo. Return on cash invested prints 12.42% in year one, and rental yield reads 5.89% against a $989,000 entry. Equity gained on principal adds $6,382/yr, while 5% annual appreciation compiles into $273,242 by year five. Five-year ROI reaches 63.75% and total cumulative return in cash sums $207,426. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,856/mo property income covering a $4,841/mo payment, not borrower’s personal income.
Condo
Built in 1900
N/A lot
$N/A/sqft
$693 monthly HOA
Neighborhood data shown for ZIP Code: 02140, Cambridge, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,600 (100%) |
| Owner Occupied HU | 3,322 (28.6%) |
| Renter Occupied HU | 7,361 (63.5%) |
| Vacant Housing Units | 917 ( 7.9%) |
| Median Home Value | $1,294,693 |
| Average Home Value | $1,360,329 |
Residential
10,313
Single Family
4,218
Multi-Family
6,095
Businesses
736
Date | Event | Price |
|---|---|---|
| 2025-05-08 | Listed for sale | $989,000 |
| 2021-08-13 | Listing removed | N/A |
| 2021-08-04 | Price change | $3,500 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-12 | $5230.00 | 7.46% | $883,500 | 6.38% |
| 2023-05-12 | $4867.00 | 1.29% | $830,500 | 2.32% |
| 2022-05-12 | $4805.00 | 2.76% | $811,700 | 1.55% |
Listed by: Regina Paloian • Gibson Sotheby's International Realty
Mls Name: MLS PIN
Mls ID: #73372091
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
